[ALAM] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 15.46%
YoY- 201.52%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 100,461 179,889 93,223 93,223 167,334 116,322 163,441 -27.64%
PBT 215 23,358 25,063 25,063 17,317 15,899 15,164 -94.09%
Tax 1,657 -588 -1,065 -1,065 1,332 -1,116 107 518.19%
NP 1,872 22,770 23,998 23,998 18,649 14,783 15,271 -75.22%
-
NP to SH 951 21,673 22,249 22,249 19,270 15,487 16,128 -84.77%
-
Tax Rate -770.70% 2.52% 4.25% 4.25% -7.69% 7.02% -0.71% -
Total Cost 98,589 157,119 69,225 69,225 148,685 101,539 148,170 -23.72%
-
Net Worth 628,044 602,027 0 556,224 522,252 511,071 516,095 13.94%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 628,044 602,027 0 556,224 522,252 511,071 516,095 13.94%
NOSH 826,374 802,703 795,486 794,607 779,481 774,350 806,400 1.64%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.86% 12.66% 25.74% 25.74% 11.14% 12.71% 9.34% -
ROE 0.15% 3.60% 0.00% 4.00% 3.69% 3.03% 3.13% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 12.16 22.41 11.72 11.73 21.47 15.02 20.27 -28.80%
EPS 0.10 2.70 6.50 2.80 2.00 2.00 2.00 -86.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.75 0.00 0.70 0.67 0.66 0.64 12.10%
Adjusted Per Share Value based on latest NOSH - 794,607
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.54 11.72 6.07 6.07 10.90 7.58 10.65 -27.68%
EPS 0.06 1.41 1.45 1.45 1.26 1.01 1.05 -85.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4091 0.3922 0.00 0.3624 0.3402 0.3329 0.3362 13.93%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.57 1.44 1.38 0.925 0.68 0.51 0.54 -
P/RPS 12.91 6.43 11.78 7.88 3.17 3.40 2.66 185.83%
P/EPS 1,364.26 53.33 49.34 33.04 27.51 25.50 27.00 1257.01%
EY 0.07 1.87 2.03 3.03 3.64 3.92 3.70 -92.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.92 0.00 1.32 1.01 0.77 0.84 82.14%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 19/11/13 20/08/13 27/05/13 28/02/13 30/11/12 13/08/12 -
Price 1.49 1.51 1.49 1.25 0.825 0.69 0.50 -
P/RPS 12.26 6.74 12.71 10.65 3.84 4.59 2.47 190.13%
P/EPS 1,294.74 55.93 53.27 44.64 33.37 34.50 25.00 1279.44%
EY 0.08 1.79 1.88 2.24 3.00 2.90 4.00 -92.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.01 0.00 1.79 1.23 1.05 0.78 84.52%

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