[ALAM] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 4232.7%
YoY- -71.21%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 437,466 221,168 308,124 291,493 205,186 138,752 253,974 43.74%
PBT 45,400 30,144 15,488 18,274 -2,348 -26,912 -2,322 -
Tax -850 -2,124 -880 -733 12 -2,584 4,600 -
NP 44,550 28,020 14,608 17,541 -2,336 -29,496 2,278 627.19%
-
NP to SH 47,012 29,516 13,592 18,197 420 -29,540 -8,237 -
-
Tax Rate 1.87% 7.05% 5.68% 4.01% - - - -
Total Cost 392,916 193,148 293,516 273,952 207,522 168,248 251,696 34.60%
-
Net Worth 501,461 508,331 522,666 489,722 484,127 488,230 4,942,200 -78.27%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 501,461 508,331 522,666 489,722 484,127 488,230 4,942,200 -78.27%
NOSH 783,533 819,888 885,874 802,823 820,555 820,555 8,236,999 -79.19%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 10.18% 12.67% 4.74% 6.02% -1.14% -21.26% 0.90% -
ROE 9.38% 5.81% 2.60% 3.72% 0.09% -6.05% -0.17% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 55.83 26.98 34.78 36.31 25.01 16.91 3.08 591.26%
EPS 6.00 3.60 1.70 2.27 0.00 -3.60 0.10 1436.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.62 0.59 0.61 0.59 0.595 0.60 4.40%
Adjusted Per Share Value based on latest NOSH - 790,588
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 28.56 14.44 20.11 19.03 13.39 9.06 16.58 43.74%
EPS 3.07 1.93 0.89 1.19 0.03 -1.93 -0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3274 0.3318 0.3412 0.3197 0.316 0.3187 3.2263 -78.27%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.54 0.73 0.76 0.72 0.99 1.03 0.99 -
P/RPS 0.97 2.71 2.19 1.98 3.96 6.09 32.11 -90.32%
P/EPS 9.00 20.28 49.53 31.76 1,934.17 -28.61 -990.00 -
EY 11.11 4.93 2.02 3.15 0.05 -3.50 -0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.18 1.29 1.18 1.68 1.73 1.65 -36.26%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 13/08/12 22/05/12 28/02/12 21/11/11 22/08/11 27/05/11 28/02/11 -
Price 0.50 0.52 0.77 0.75 0.78 1.05 1.00 -
P/RPS 0.90 1.93 2.21 2.07 3.12 6.21 32.43 -90.85%
P/EPS 8.33 14.44 50.19 33.09 1,523.89 -29.17 -1,000.00 -
EY 12.00 6.92 1.99 3.02 0.07 -3.43 -0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.84 1.31 1.23 1.32 1.76 1.67 -39.82%

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