[ALAM] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -380.75%
YoY- -131.92%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 308,124 258,816 210,488 210,011 242,192 322,039 357,518 -9.41%
PBT 14,190 -59,762 -62,116 -49,759 -17,960 91,751 107,504 -73.98%
Tax -880 15,691 14,549 13,181 9,827 -6,869 -6,269 -72.89%
NP 13,310 -44,071 -47,567 -36,578 -8,133 84,882 101,235 -74.04%
-
NP to SH 13,255 -39,734 -44,247 -34,441 -7,164 82,612 99,366 -73.79%
-
Tax Rate 6.20% - - - - 7.49% 5.83% -
Total Cost 294,814 302,887 258,055 246,589 250,325 237,157 256,283 9.75%
-
Net Worth 456,659 482,258 455,611 488,230 496,170 743,916 507,757 -6.80%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 456,659 482,258 455,611 488,230 496,170 743,916 507,757 -6.80%
NOSH 773,999 790,588 772,222 820,555 826,950 743,916 507,757 32.34%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.32% -17.03% -22.60% -17.42% -3.36% 26.36% 28.32% -
ROE 2.90% -8.24% -9.71% -7.05% -1.44% 11.11% 19.57% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 39.81 32.74 27.26 25.59 29.29 43.29 70.41 -31.55%
EPS 1.71 -5.03 -5.73 -4.20 -0.87 11.11 19.57 -80.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.61 0.59 0.595 0.60 1.00 1.00 -29.58%
Adjusted Per Share Value based on latest NOSH - 820,555
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 20.11 16.90 13.74 13.71 15.81 21.02 23.34 -9.42%
EPS 0.87 -2.59 -2.89 -2.25 -0.47 5.39 6.49 -73.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2981 0.3148 0.2974 0.3187 0.3239 0.4856 0.3315 -6.81%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.76 0.72 0.99 1.03 0.99 1.07 1.80 -
P/RPS 1.91 2.20 3.63 4.02 3.38 2.47 2.56 -17.69%
P/EPS 44.38 -14.33 -17.28 -24.54 -114.28 9.64 9.20 184.67%
EY 2.25 -6.98 -5.79 -4.08 -0.88 10.38 10.87 -64.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.18 1.68 1.73 1.65 1.07 1.80 -19.86%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 21/11/11 22/08/11 27/05/11 28/02/11 26/11/10 26/08/10 -
Price 0.77 0.75 0.78 1.05 1.00 1.12 1.17 -
P/RPS 1.93 2.29 2.86 4.10 3.41 2.59 1.66 10.53%
P/EPS 44.96 -14.92 -13.61 -25.02 -115.43 10.09 5.98 282.37%
EY 2.22 -6.70 -7.35 -4.00 -0.87 9.92 16.73 -73.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.23 1.32 1.76 1.67 1.12 1.17 7.80%

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