[ALAM] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -16.08%
YoY- -29.93%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 80,860 194,600 294,836 316,616 372,892 221,168 138,752 -8.59%
PBT -55,132 -75,384 39,092 60,680 100,252 30,144 -26,912 12.68%
Tax -380 -4,828 -4,484 160 -4,260 -2,124 -2,584 -27.32%
NP -55,512 -80,212 34,608 60,840 95,992 28,020 -29,496 11.10%
-
NP to SH -47,572 -76,772 34,364 62,360 88,996 29,516 -29,540 8.25%
-
Tax Rate - - 11.47% -0.26% 4.25% 7.05% - -
Total Cost 136,372 274,812 260,228 255,776 276,900 193,148 168,248 -3.43%
-
Net Worth 730,324 859,748 841,259 625,122 556,224 508,331 488,230 6.93%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 730,324 859,748 841,259 625,122 556,224 508,331 488,230 6.93%
NOSH 924,460 924,460 924,460 801,439 794,607 819,888 820,555 2.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -68.65% -41.22% 11.74% 19.22% 25.74% 12.67% -21.26% -
ROE -6.51% -8.93% 4.08% 9.98% 16.00% 5.81% -6.05% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 8.75 21.05 31.89 39.51 46.93 26.98 16.91 -10.39%
EPS -2.40 -8.40 4.40 7.60 11.20 3.60 -3.60 -6.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.93 0.91 0.78 0.70 0.62 0.595 4.83%
Adjusted Per Share Value based on latest NOSH - 801,439
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 5.27 12.68 19.21 20.63 24.29 14.41 9.04 -8.59%
EPS -3.10 -5.00 2.24 4.06 5.80 1.92 -1.92 8.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4758 0.5601 0.5481 0.4072 0.3624 0.3312 0.3181 6.93%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.30 0.365 0.675 1.41 0.925 0.73 1.03 -
P/RPS 3.43 1.73 2.12 3.57 1.97 2.71 6.09 -9.11%
P/EPS -5.83 -4.40 18.16 18.12 8.26 20.28 -28.61 -23.27%
EY -17.15 -22.75 5.51 5.52 12.11 4.93 -3.50 30.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.74 1.81 1.32 1.18 1.73 -22.30%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 24/05/16 21/05/15 27/05/14 27/05/13 22/05/12 27/05/11 -
Price 0.215 0.355 0.655 1.54 1.25 0.52 1.05 -
P/RPS 2.46 1.69 2.05 3.90 2.66 1.93 6.21 -14.28%
P/EPS -4.18 -4.27 17.62 19.79 11.16 14.44 -29.17 -27.63%
EY -23.93 -23.39 5.68 5.05 8.96 6.92 -3.43 38.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.38 0.72 1.97 1.79 0.84 1.76 -26.81%

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