[ALAM] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
13-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 218.55%
YoY- 11093.33%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 93,223 502,390 335,055 218,733 55,292 308,124 218,620 -43.31%
PBT 25,063 55,919 38,600 22,700 7,536 15,488 13,706 49.48%
Tax -1,065 -210 -1,542 -425 -531 -880 -550 55.29%
NP 23,998 55,709 37,058 22,275 7,005 14,608 13,156 49.23%
-
NP to SH 22,249 58,265 38,993 23,506 7,379 13,592 13,648 38.47%
-
Tax Rate 4.25% 0.38% 3.99% 1.87% 7.05% 5.68% 4.01% -
Total Cost 69,225 446,681 297,997 196,458 48,287 293,516 205,464 -51.54%
-
Net Worth 556,224 529,300 514,707 501,461 508,331 522,666 489,722 8.85%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 556,224 529,300 514,707 501,461 508,331 522,666 489,722 8.85%
NOSH 794,607 790,000 779,860 783,533 819,888 885,874 802,823 -0.68%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 25.74% 11.09% 11.06% 10.18% 12.67% 4.74% 6.02% -
ROE 4.00% 11.01% 7.58% 4.69% 1.45% 2.60% 2.79% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 11.73 63.59 42.96 27.92 6.74 34.78 27.23 -42.93%
EPS 2.80 3.00 5.00 3.00 0.90 1.70 1.70 39.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.67 0.66 0.64 0.62 0.59 0.61 9.59%
Adjusted Per Share Value based on latest NOSH - 806,400
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 6.09 32.80 21.87 14.28 3.61 20.11 14.27 -43.28%
EPS 1.45 3.80 2.55 1.53 0.48 0.89 0.89 38.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3631 0.3455 0.336 0.3274 0.3318 0.3412 0.3197 8.84%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.925 0.68 0.51 0.54 0.73 0.76 0.72 -
P/RPS 7.88 1.07 1.19 1.93 10.82 2.19 2.64 107.16%
P/EPS 33.04 9.22 10.20 18.00 81.11 49.53 42.35 -15.24%
EY 3.03 10.85 9.80 5.56 1.23 2.02 2.36 18.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.01 0.77 0.84 1.18 1.29 1.18 7.75%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 28/02/13 30/11/12 13/08/12 22/05/12 28/02/12 21/11/11 -
Price 1.25 0.825 0.69 0.50 0.52 0.77 0.75 -
P/RPS 10.65 1.30 1.61 1.79 7.71 2.21 2.75 146.40%
P/EPS 44.64 11.19 13.80 16.67 57.78 50.19 44.12 0.78%
EY 2.24 8.94 7.25 6.00 1.73 1.99 2.27 -0.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.23 1.05 0.78 0.84 1.31 1.23 28.39%

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