[ALAM] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 63.42%
YoY- -44.89%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 96,947 99,999 79,567 73,709 107,659 127,864 82,052 11.72%
PBT -62,131 22,827 9,715 9,773 7,127 20,386 24,471 -
Tax 68,743 -3,066 403 -1,121 -2,563 -982 -3,000 -
NP 6,612 19,761 10,118 8,652 4,564 19,404 21,471 -54.29%
-
NP to SH 7,003 19,097 10,116 8,591 5,257 18,988 21,486 -52.54%
-
Tax Rate - 13.43% -4.15% 11.47% 35.96% 4.82% 12.26% -
Total Cost 90,335 80,238 69,449 65,057 103,095 108,460 60,581 30.42%
-
Net Worth 878,237 868,993 850,504 841,259 832,014 822,770 726,669 13.42%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 878,237 868,993 850,504 841,259 832,014 822,770 726,669 13.42%
NOSH 924,460 924,460 924,460 924,460 924,460 924,460 924,460 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 6.82% 19.76% 12.72% 11.74% 4.24% 15.18% 26.17% -
ROE 0.80% 2.20% 1.19% 1.02% 0.63% 2.31% 2.96% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 10.49 10.82 8.61 7.97 11.65 13.83 9.82 4.48%
EPS 0.80 2.40 1.30 1.10 0.60 2.10 2.60 -54.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.94 0.92 0.91 0.90 0.89 0.87 6.02%
Adjusted Per Share Value based on latest NOSH - 924,460
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 6.32 6.51 5.18 4.80 7.01 8.33 5.35 11.71%
EPS 0.46 1.24 0.66 0.56 0.34 1.24 1.40 -52.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5721 0.5661 0.5541 0.5481 0.542 0.536 0.4734 13.41%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.425 0.46 0.535 0.675 0.63 1.30 1.57 -
P/RPS 4.05 4.25 6.22 8.47 5.41 9.40 15.98 -59.85%
P/EPS 56.10 22.27 48.89 72.64 110.79 63.29 61.03 -5.44%
EY 1.78 4.49 2.05 1.38 0.90 1.58 1.64 5.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.58 0.74 0.70 1.46 1.80 -60.21%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 25/11/15 25/08/15 21/05/15 27/02/15 20/11/14 21/08/14 -
Price 0.36 0.47 0.395 0.655 0.76 0.81 1.45 -
P/RPS 3.43 4.35 4.59 8.22 6.53 5.86 14.76 -62.10%
P/EPS 47.52 22.75 36.10 70.48 133.65 39.44 56.37 -10.73%
EY 2.10 4.40 2.77 1.42 0.75 2.54 1.77 12.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.50 0.43 0.72 0.84 0.91 1.67 -62.62%

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