[ALAM] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 34.72%
YoY- -31.64%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 82,328 155,602 268,993 337,700 385,425 462,581 446,740 -24.55%
PBT -55,122 -26,874 -21,070 56,418 80,034 104,596 51,466 -
Tax 2,164 -733 -1,173 -5,044 -5,257 -2,764 -2,056 -
NP -52,958 -27,608 -22,244 51,374 74,777 101,832 49,410 -
-
NP to SH -56,304 -27,024 -19,009 50,408 73,737 97,806 51,990 -
-
Tax Rate - - - 8.94% 6.57% 2.64% 3.99% -
Total Cost 135,286 183,210 291,237 286,325 310,648 360,749 397,329 -16.42%
-
Net Worth 554,676 721,079 859,748 868,993 822,770 591,572 514,707 1.25%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 554,676 721,079 859,748 868,993 822,770 591,572 514,707 1.25%
NOSH 924,460 924,460 924,460 924,460 924,460 788,763 779,860 2.87%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -64.33% -17.74% -8.27% 15.21% 19.40% 22.01% 11.06% -
ROE -10.15% -3.75% -2.21% 5.80% 8.96% 16.53% 10.10% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 8.91 16.83 29.10 36.53 41.69 58.65 57.28 -26.65%
EPS -6.13 -2.93 -2.00 6.27 8.67 12.40 6.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.78 0.93 0.94 0.89 0.75 0.66 -1.57%
Adjusted Per Share Value based on latest NOSH - 924,460
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 5.36 10.14 17.52 22.00 25.11 30.14 29.10 -24.56%
EPS -3.67 -1.76 -1.24 3.28 4.80 6.37 3.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3614 0.4698 0.5601 0.5661 0.536 0.3854 0.3353 1.25%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.12 0.215 0.275 0.46 1.30 1.44 0.51 -
P/RPS 1.35 1.28 0.95 1.26 3.12 2.46 0.89 7.18%
P/EPS -1.97 -7.35 -13.37 8.44 16.30 11.61 7.65 -
EY -50.75 -13.60 -7.48 11.85 6.14 8.61 13.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.28 0.30 0.49 1.46 1.92 0.77 -20.11%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 24/11/17 25/11/16 25/11/15 20/11/14 19/11/13 30/11/12 -
Price 0.09 0.20 0.21 0.47 0.81 1.51 0.69 -
P/RPS 1.01 1.19 0.72 1.29 1.94 2.57 1.20 -2.83%
P/EPS -1.48 -6.84 -10.21 8.62 10.16 12.18 10.35 -
EY -67.67 -14.62 -9.79 11.60 9.85 8.21 9.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.26 0.23 0.50 0.91 2.01 1.05 -27.68%

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