[ALAM] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -11.63%
YoY- -12.39%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 79,567 73,709 107,659 127,864 82,052 79,154 100,461 -14.43%
PBT 9,715 9,773 7,127 20,386 24,471 15,170 215 1177.51%
Tax 403 -1,121 -2,563 -982 -3,000 40 1,657 -61.13%
NP 10,118 8,652 4,564 19,404 21,471 15,210 1,872 208.93%
-
NP to SH 10,116 8,591 5,257 18,988 21,486 15,590 951 385.77%
-
Tax Rate -4.15% 11.47% 35.96% 4.82% 12.26% -0.26% -770.70% -
Total Cost 69,449 65,057 103,095 108,460 60,581 63,944 98,589 -20.88%
-
Net Worth 850,504 841,259 832,014 822,770 726,669 625,122 628,044 22.47%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 850,504 841,259 832,014 822,770 726,669 625,122 628,044 22.47%
NOSH 924,460 924,460 924,460 924,460 924,460 801,439 826,374 7.78%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 12.72% 11.74% 4.24% 15.18% 26.17% 19.22% 1.86% -
ROE 1.19% 1.02% 0.63% 2.31% 2.96% 2.49% 0.15% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 8.61 7.97 11.65 13.83 9.82 9.88 12.16 -20.60%
EPS 1.30 1.10 0.60 2.10 2.60 1.90 0.10 455.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.91 0.90 0.89 0.87 0.78 0.76 13.62%
Adjusted Per Share Value based on latest NOSH - 924,460
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 5.18 4.80 7.01 8.33 5.35 5.16 6.54 -14.43%
EPS 0.66 0.56 0.34 1.24 1.40 1.02 0.06 396.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5541 0.5481 0.542 0.536 0.4734 0.4072 0.4091 22.48%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.535 0.675 0.63 1.30 1.57 1.41 1.57 -
P/RPS 6.22 8.47 5.41 9.40 15.98 14.28 12.91 -38.62%
P/EPS 48.89 72.64 110.79 63.29 61.03 72.48 1,364.26 -89.19%
EY 2.05 1.38 0.90 1.58 1.64 1.38 0.07 855.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.74 0.70 1.46 1.80 1.81 2.07 -57.28%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 21/05/15 27/02/15 20/11/14 21/08/14 27/05/14 27/02/14 -
Price 0.395 0.655 0.76 0.81 1.45 1.54 1.49 -
P/RPS 4.59 8.22 6.53 5.86 14.76 15.59 12.26 -48.14%
P/EPS 36.10 70.48 133.65 39.44 56.37 79.17 1,294.74 -90.86%
EY 2.77 1.42 0.75 2.54 1.77 1.26 0.08 969.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.72 0.84 0.91 1.67 1.97 1.96 -63.72%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment