[ALAM] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -95.61%
YoY- -95.06%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 127,864 82,052 79,154 100,461 179,889 93,223 93,223 23.42%
PBT 20,386 24,471 15,170 215 23,358 25,063 25,063 -12.85%
Tax -982 -3,000 40 1,657 -588 -1,065 -1,065 -5.26%
NP 19,404 21,471 15,210 1,872 22,770 23,998 23,998 -13.19%
-
NP to SH 18,988 21,486 15,590 951 21,673 22,249 22,249 -10.01%
-
Tax Rate 4.82% 12.26% -0.26% -770.70% 2.52% 4.25% 4.25% -
Total Cost 108,460 60,581 63,944 98,589 157,119 69,225 69,225 34.86%
-
Net Worth 822,770 726,669 625,122 628,044 602,027 0 556,224 29.79%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 822,770 726,669 625,122 628,044 602,027 0 556,224 29.79%
NOSH 924,460 924,460 801,439 826,374 802,703 795,486 794,607 10.60%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 15.18% 26.17% 19.22% 1.86% 12.66% 25.74% 25.74% -
ROE 2.31% 2.96% 2.49% 0.15% 3.60% 0.00% 4.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 13.83 9.82 9.88 12.16 22.41 11.72 11.73 11.59%
EPS 2.10 2.60 1.90 0.10 2.70 6.50 2.80 -17.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.87 0.78 0.76 0.75 0.00 0.70 17.34%
Adjusted Per Share Value based on latest NOSH - 826,374
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 8.35 5.36 5.17 6.56 11.74 6.09 6.09 23.39%
EPS 1.24 1.40 1.02 0.06 1.41 1.45 1.45 -9.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5371 0.4744 0.4081 0.41 0.393 0.00 0.3631 29.79%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.30 1.57 1.41 1.57 1.44 1.38 0.925 -
P/RPS 9.40 15.98 14.28 12.91 6.43 11.78 7.88 12.46%
P/EPS 63.29 61.03 72.48 1,364.26 53.33 49.34 33.04 54.17%
EY 1.58 1.64 1.38 0.07 1.87 2.03 3.03 -35.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.80 1.81 2.07 1.92 0.00 1.32 6.94%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 21/08/14 27/05/14 27/02/14 19/11/13 20/08/13 27/05/13 -
Price 0.81 1.45 1.54 1.49 1.51 1.49 1.25 -
P/RPS 5.86 14.76 15.59 12.26 6.74 12.71 10.65 -32.82%
P/EPS 39.44 56.37 79.17 1,294.74 55.93 53.27 44.64 -7.91%
EY 2.54 1.77 1.26 0.08 1.79 1.88 2.24 8.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.67 1.97 1.96 2.01 0.00 1.79 -36.27%

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