[ALAM] YoY Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -345.96%
YoY- -35.26%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 332,140 286,150 145,586 317,686 188,016 80,668 148,608 13.15%
PBT 11,260 18,832 -155,581 -44,744 -18,648 -35,000 -24,122 -
Tax -512 -298 -813 0 -344 -1,572 -422 3.01%
NP 10,748 18,534 -156,394 -44,744 -18,992 -36,572 -24,544 -
-
NP to SH 10,748 14,192 -156,259 -44,670 -17,386 -41,680 -19,016 -
-
Tax Rate 4.55% 1.58% - - - - - -
Total Cost 321,392 267,616 301,980 362,430 207,008 117,240 173,152 9.97%
-
Net Worth -45,954 619,464 91,644 399,671 415,332 573,165 730,324 -
Dividend
31/12/23 31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth -45,954 619,464 91,644 399,671 415,332 573,165 730,324 -
NOSH 1,531,828 1,531,828 1,531,658 1,244,882 965,888 924,460 924,460 8.07%
Ratio Analysis
31/12/23 31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 3.24% 6.48% -107.42% -14.08% -10.10% -45.34% -16.52% -
ROE 0.00% 2.29% -170.51% -11.18% -4.19% -7.27% -2.60% -
Per Share
31/12/23 31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 21.68 18.48 9.53 27.03 19.47 8.73 16.08 4.69%
EPS 0.70 1.00 -10.80 -4.00 -1.80 -4.60 -2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.03 0.40 0.06 0.34 0.43 0.62 0.79 -
Adjusted Per Share Value based on latest NOSH - 1,531,658
31/12/23 31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 21.64 18.64 9.48 20.70 12.25 5.26 9.68 13.16%
EPS 0.70 0.92 -10.18 -2.91 -1.13 -2.72 -1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0299 0.4036 0.0597 0.2604 0.2706 0.3734 0.4758 -
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 31/12/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.03 0.025 0.025 0.08 0.095 0.14 0.19 -
P/RPS 0.14 0.14 0.26 0.30 0.49 1.60 1.18 -27.93%
P/EPS 4.28 2.73 -0.24 -2.11 -5.28 -3.11 -9.24 -
EY 23.39 36.66 -409.21 -47.50 -18.95 -32.20 -10.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.06 0.42 0.24 0.22 0.23 0.24 -
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/02/24 28/02/23 28/02/22 28/08/20 30/08/19 30/08/18 25/08/17 -
Price 0.025 0.035 0.03 0.10 0.00 0.125 0.175 -
P/RPS 0.12 0.19 0.31 0.37 0.00 1.43 1.09 -28.75%
P/EPS 3.56 3.82 -0.29 -2.63 0.00 -2.77 -8.51 -
EY 28.07 26.18 -341.01 -38.00 0.00 -36.07 -11.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.09 0.50 0.29 0.00 0.20 0.22 -

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