[ALAM] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 132.29%
YoY- 119.87%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 131,457 153,276 161,206 167,047 218,733 102,593 134,297 -0.35%
PBT -12,463 19,489 39,642 55,090 22,700 -1,174 42,982 -
Tax -1,369 -717 -2,961 -1,486 -425 6 -3,514 -14.52%
NP -13,832 18,772 36,681 53,604 22,275 -1,168 39,468 -
-
NP to SH -12,137 18,708 36,316 51,683 23,506 210 38,472 -
-
Tax Rate - 3.68% 7.47% 2.70% 1.87% - 8.18% -
Total Cost 145,289 134,504 124,525 113,443 196,458 103,761 94,829 7.36%
-
Net Worth 868,993 850,504 726,669 571,645 501,461 484,127 506,210 9.41%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - 3,796 -
Div Payout % - - - - - - 9.87% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 868,993 850,504 726,669 571,645 501,461 484,127 506,210 9.41%
NOSH 924,460 924,460 924,460 783,075 783,533 820,555 506,210 10.54%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -10.52% 12.25% 22.75% 32.09% 10.18% -1.14% 29.39% -
ROE -1.40% 2.20% 5.00% 9.04% 4.69% 0.04% 7.60% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 14.22 16.58 19.30 21.33 27.92 12.50 26.53 -9.86%
EPS -1.30 4.60 4.40 6.60 3.00 0.00 7.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.75 -
NAPS 0.94 0.92 0.87 0.73 0.64 0.59 1.00 -1.02%
Adjusted Per Share Value based on latest NOSH - 795,486
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 8.56 9.99 10.50 10.88 14.25 6.68 8.75 -0.36%
EPS -0.79 1.22 2.37 3.37 1.53 0.01 2.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.25 -
NAPS 0.5661 0.5541 0.4734 0.3724 0.3267 0.3154 0.3298 9.41%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.355 0.535 1.57 1.38 0.54 0.99 1.80 -
P/RPS 2.50 3.23 8.13 6.47 1.93 7.92 6.78 -15.30%
P/EPS -27.04 26.44 36.11 20.91 18.00 3,868.33 23.68 -
EY -3.70 3.78 2.77 4.78 5.56 0.03 4.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.42 -
P/NAPS 0.38 0.58 1.80 1.89 0.84 1.68 1.80 -22.81%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 25/08/15 21/08/14 20/08/13 13/08/12 22/08/11 26/08/10 -
Price 0.285 0.395 1.45 1.49 0.50 0.78 1.17 -
P/RPS 2.00 2.38 7.51 6.98 1.79 6.24 4.41 -12.33%
P/EPS -21.71 19.52 33.35 22.58 16.67 3,047.78 15.39 -
EY -4.61 5.12 3.00 4.43 6.00 0.03 6.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.64 -
P/NAPS 0.30 0.43 1.67 2.04 0.78 1.32 1.17 -20.27%

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