[ALAM] YoY TTM 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- 7.81%
YoY- 121.22%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 298,692 360,934 389,531 533,669 424,559 258,816 322,039 -1.24%
PBT -77,936 49,442 60,242 90,801 39,082 -59,762 91,751 -
Tax 68,533 -6,347 -2,285 -1,386 -1,870 15,691 -6,869 -
NP -9,403 43,095 57,957 89,415 37,212 -44,071 84,882 -
-
NP to SH -6,586 43,061 57,015 85,441 38,623 -39,734 82,612 -
-
Tax Rate - 12.84% 3.79% 1.53% 4.78% - 7.49% -
Total Cost 308,095 317,839 331,574 444,254 387,347 302,887 237,157 4.45%
-
Net Worth 859,748 868,993 0 602,027 511,071 482,258 743,916 2.43%
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 0 602,027 511,071 482,258 743,916 2.43%
NOSH 924,460 924,460 924,460 802,703 774,350 790,588 743,916 3.68%
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 -3.15% 11.94% 14.88% 16.75% 8.76% -17.03% 26.36% -
ROE -0.77% 4.96% 0.00% 14.19% 7.56% -8.24% 11.11% -
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 32.31 39.04 42.14 66.48 54.83 32.74 43.29 -4.75%
EPS -0.71 4.66 6.17 10.64 4.99 -5.03 11.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.94 0.00 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 19.46 23.51 25.38 34.77 27.66 16.86 20.98 -1.24%
EPS -0.43 2.81 3.71 5.57 2.52 -2.59 5.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5601 0.5661 0.00 0.3922 0.3329 0.3142 0.4846 2.44%
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 0.85 1.18 3.09 2.17 0.93 2.20 2.47 -16.27%
P/EPS -38.60 9.88 21.08 13.53 10.22 -14.33 9.64 -
EY -2.59 10.13 4.74 7.39 9.78 -6.98 10.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.49 0.00 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 0.65 1.20 1.92 2.27 1.26 2.29 2.59 -20.56%
P/EPS -29.48 10.09 13.13 14.19 13.83 -14.92 10.09 -
EY -3.39 9.91 7.61 7.05 7.23 -6.70 9.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.50 0.00 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