[ALAM] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 41.93%
YoY- 88.12%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 201,745 253,275 289,069 346,936 335,055 218,620 201,996 -0.02%
PBT -15,803 42,314 60,026 78,447 38,600 13,706 55,509 -
Tax -880 -3,783 -3,943 -2,073 -1,542 -550 -5,211 -25.63%
NP -16,683 38,531 56,083 76,374 37,058 13,156 50,298 -
-
NP to SH -14,257 37,806 55,303 73,355 38,993 13,648 47,399 -
-
Tax Rate - 8.94% 6.57% 2.64% 3.99% 4.01% 9.39% -
Total Cost 218,428 214,744 232,986 270,562 297,997 205,464 151,698 6.25%
-
Net Worth 859,748 868,993 822,770 591,572 514,707 489,722 585,172 6.61%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 859,748 868,993 822,770 591,572 514,707 489,722 585,172 6.61%
NOSH 924,460 924,460 924,460 788,763 779,860 802,823 585,172 7.91%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -8.27% 15.21% 19.40% 22.01% 11.06% 6.02% 24.90% -
ROE -1.66% 4.35% 6.72% 12.40% 7.58% 2.79% 8.10% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 21.82 27.40 31.27 43.98 42.96 27.23 34.52 -7.35%
EPS -1.50 4.70 6.50 9.30 5.00 1.70 8.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.94 0.89 0.75 0.66 0.61 1.00 -1.20%
Adjusted Per Share Value based on latest NOSH - 802,703
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 13.14 16.50 18.83 22.60 21.83 14.24 13.16 -0.02%
EPS -0.93 2.46 3.60 4.78 2.54 0.89 3.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5601 0.5661 0.536 0.3854 0.3353 0.319 0.3812 6.61%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.275 0.46 1.30 1.44 0.51 0.72 1.07 -
P/RPS 1.26 1.68 4.16 3.27 1.19 2.64 3.10 -13.92%
P/EPS -17.83 11.25 21.73 15.48 10.20 42.35 13.21 -
EY -5.61 8.89 4.60 6.46 9.80 2.36 7.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.49 1.46 1.92 0.77 1.18 1.07 -19.08%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 25/11/15 20/11/14 19/11/13 30/11/12 21/11/11 26/11/10 -
Price 0.21 0.47 0.81 1.51 0.69 0.75 1.12 -
P/RPS 0.96 1.72 2.59 3.43 1.61 2.75 3.24 -18.33%
P/EPS -13.62 11.49 13.54 16.24 13.80 44.12 13.83 -
EY -7.34 8.70 7.39 6.16 7.25 2.27 7.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.50 0.91 2.01 1.05 1.23 1.12 -23.17%

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