[ALAM] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -61.1%
YoY- -67.43%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 247,463 298,692 328,402 325,163 350,222 360,934 388,799 -25.90%
PBT -133,484 -77,936 -51,770 -48,437 -19,818 49,442 47,001 -
Tax -1,263 68,533 64,978 65,543 65,629 -6,347 -4,263 -55.39%
NP -134,747 -9,403 13,208 17,106 45,811 43,095 42,738 -
-
NP to SH -131,404 -6,586 14,632 17,691 45,475 43,061 42,952 -
-
Tax Rate - - - - - 12.84% 9.07% -
Total Cost 382,210 308,095 315,194 308,057 304,411 317,839 346,061 6.81%
-
Net Worth 748,813 859,748 868,993 859,748 831,606 868,993 850,504 -8.10%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 748,813 859,748 868,993 859,748 831,606 868,993 850,504 -8.10%
NOSH 924,460 924,460 924,460 924,460 924,460 924,460 924,460 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -54.45% -3.15% 4.02% 5.26% 13.08% 11.94% 10.99% -
ROE -17.55% -0.77% 1.68% 2.06% 5.47% 4.96% 5.05% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 26.77 32.31 35.52 35.17 40.01 39.04 42.06 -25.90%
EPS -14.21 -0.71 1.58 1.91 5.19 4.66 4.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.93 0.94 0.93 0.95 0.94 0.92 -8.10%
Adjusted Per Share Value based on latest NOSH - 924,460
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 16.12 19.46 21.39 21.18 22.82 23.51 25.33 -25.91%
EPS -8.56 -0.43 0.95 1.15 2.96 2.81 2.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4878 0.5601 0.5661 0.5601 0.5418 0.5661 0.5541 -8.10%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.265 0.275 0.355 0.365 0.425 0.46 0.535 -
P/RPS 0.99 0.85 1.00 1.04 1.06 1.18 1.27 -15.23%
P/EPS -1.86 -38.60 22.43 19.07 8.18 9.88 11.51 -
EY -53.64 -2.59 4.46 5.24 12.22 10.13 8.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.38 0.39 0.45 0.49 0.58 -31.21%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 25/11/16 24/08/16 24/05/16 29/02/16 25/11/15 25/08/15 -
Price 0.295 0.21 0.285 0.355 0.36 0.47 0.395 -
P/RPS 1.10 0.65 0.80 1.01 0.90 1.20 0.94 10.99%
P/EPS -2.08 -29.48 18.01 18.55 6.93 10.09 8.50 -
EY -48.18 -3.39 5.55 5.39 14.43 9.91 11.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.23 0.30 0.38 0.38 0.50 0.43 -11.12%

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