[ALAM] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 8.88%
YoY- -48.49%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 80,668 148,608 262,914 306,552 322,412 334,094 437,466 -24.54%
PBT -35,000 -24,122 -24,926 38,978 79,284 110,180 45,400 -
Tax -1,572 -422 -2,738 -1,434 -5,922 -2,972 -850 10.78%
NP -36,572 -24,544 -27,664 37,544 73,362 107,208 44,550 -
-
NP to SH -41,680 -19,016 -24,274 37,416 72,632 103,366 47,012 -
-
Tax Rate - - - 3.68% 7.47% 2.70% 1.87% -
Total Cost 117,240 173,152 290,578 269,008 249,050 226,886 392,916 -18.24%
-
Net Worth 573,165 730,324 868,993 850,504 726,669 571,645 501,461 2.25%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 573,165 730,324 868,993 850,504 726,669 571,645 501,461 2.25%
NOSH 924,460 924,460 924,460 924,460 924,460 783,075 783,533 2.79%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -45.34% -16.52% -10.52% 12.25% 22.75% 32.09% 10.18% -
ROE -7.27% -2.60% -2.79% 4.40% 10.00% 18.08% 9.38% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 8.73 16.08 28.44 33.16 38.60 42.66 55.83 -26.59%
EPS -4.60 -2.00 -2.60 9.20 8.80 13.20 6.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.79 0.94 0.92 0.87 0.73 0.64 -0.52%
Adjusted Per Share Value based on latest NOSH - 924,460
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 5.26 9.68 17.13 19.97 21.00 21.77 28.50 -24.53%
EPS -2.72 -1.24 -1.58 2.44 4.73 6.73 3.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3734 0.4758 0.5661 0.5541 0.4734 0.3724 0.3267 2.25%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.14 0.19 0.355 0.535 1.57 1.38 0.54 -
P/RPS 1.60 1.18 1.25 1.61 4.07 3.23 0.97 8.69%
P/EPS -3.11 -9.24 -13.52 13.22 18.05 10.45 9.00 -
EY -32.20 -10.83 -7.40 7.57 5.54 9.57 11.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.38 0.58 1.80 1.89 0.84 -19.40%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 25/08/17 24/08/16 25/08/15 21/08/14 20/08/13 13/08/12 -
Price 0.125 0.175 0.285 0.395 1.45 1.49 0.50 -
P/RPS 1.43 1.09 1.00 1.19 3.76 3.49 0.90 8.01%
P/EPS -2.77 -8.51 -10.85 9.76 16.67 11.29 8.33 -
EY -36.07 -11.75 -9.21 10.25 6.00 8.86 12.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.30 0.43 1.67 2.04 0.78 -20.28%

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