[ALAM] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -61.81%
YoY- 201.52%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 48,650 73,709 79,154 93,223 55,292 34,688 66,869 -5.15%
PBT -18,846 9,773 15,170 25,063 7,536 -6,728 25,071 -
Tax -1,207 -1,121 40 -1,065 -531 -646 -3,379 -15.75%
NP -20,053 8,652 15,210 23,998 7,005 -7,374 21,692 -
-
NP to SH -19,193 8,591 15,590 22,249 7,379 -7,385 20,513 -
-
Tax Rate - 11.47% -0.26% 4.25% 7.05% - 13.48% -
Total Cost 68,703 65,057 63,944 69,225 48,287 42,062 45,177 7.22%
-
Net Worth 859,748 841,259 625,122 556,224 508,331 488,230 462,735 10.86%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - 3,577 -
Div Payout % - - - - - - 17.44% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 859,748 841,259 625,122 556,224 508,331 488,230 462,735 10.86%
NOSH 924,460 924,460 801,439 794,607 819,888 820,555 477,046 11.64%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -41.22% 11.74% 19.22% 25.74% 12.67% -21.26% 32.44% -
ROE -2.23% 1.02% 2.49% 4.00% 1.45% -1.51% 4.43% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 5.26 7.97 9.88 11.73 6.74 4.23 14.02 -15.06%
EPS -2.10 1.10 1.90 2.80 0.90 -0.90 4.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.75 -
NAPS 0.93 0.91 0.78 0.70 0.62 0.595 0.97 -0.69%
Adjusted Per Share Value based on latest NOSH - 794,607
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 3.17 4.80 5.16 6.07 3.60 2.26 4.36 -5.16%
EPS -1.25 0.56 1.02 1.45 0.48 -0.48 1.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.23 -
NAPS 0.5601 0.5481 0.4072 0.3624 0.3312 0.3181 0.3015 10.86%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.365 0.675 1.41 0.925 0.73 1.03 1.82 -
P/RPS 6.94 8.47 14.28 7.88 10.82 24.36 12.98 -9.90%
P/EPS -17.58 72.64 72.48 33.04 81.11 -114.44 42.33 -
EY -5.69 1.38 1.38 3.03 1.23 -0.87 2.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.41 -
P/NAPS 0.39 0.74 1.81 1.32 1.18 1.73 1.88 -23.04%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 21/05/15 27/05/14 27/05/13 22/05/12 27/05/11 27/05/10 -
Price 0.355 0.655 1.54 1.25 0.52 1.05 1.64 -
P/RPS 6.75 8.22 15.59 10.65 7.71 24.84 11.70 -8.75%
P/EPS -17.10 70.48 79.17 44.64 57.78 -116.67 38.14 -
EY -5.85 1.42 1.26 2.24 1.73 -0.86 2.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.46 -
P/NAPS 0.38 0.72 1.97 1.79 0.84 1.76 1.69 -22.00%

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