[ALAM] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 18.52%
YoY- -26.18%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 201,745 131,457 48,650 350,222 253,275 153,276 73,709 95.31%
PBT -15,803 -12,463 -18,846 12,610 42,314 19,489 9,773 -
Tax -880 -1,369 -1,207 32,534 -3,783 -717 -1,121 -14.86%
NP -16,683 -13,832 -20,053 45,144 38,531 18,772 8,652 -
-
NP to SH -14,257 -12,137 -19,193 44,809 37,806 18,708 8,591 -
-
Tax Rate - - - -258.00% 8.94% 3.68% 11.47% -
Total Cost 218,428 145,289 68,703 305,078 214,744 134,504 65,057 123.72%
-
Net Worth 859,748 868,993 859,748 878,237 868,993 850,504 841,259 1.45%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 859,748 868,993 859,748 878,237 868,993 850,504 841,259 1.45%
NOSH 924,460 924,460 924,460 924,460 924,460 924,460 924,460 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -8.27% -10.52% -41.22% 12.89% 15.21% 12.25% 11.74% -
ROE -1.66% -1.40% -2.23% 5.10% 4.35% 2.20% 1.02% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 21.82 14.22 5.26 37.88 27.40 16.58 7.97 95.34%
EPS -1.50 -1.30 -2.10 4.80 4.70 4.60 1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.94 0.93 0.95 0.94 0.92 0.91 1.45%
Adjusted Per Share Value based on latest NOSH - 924,460
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 13.17 8.58 3.18 22.86 16.53 10.01 4.81 95.35%
EPS -0.93 -0.79 -1.25 2.93 2.47 1.22 0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5613 0.5673 0.5613 0.5733 0.5673 0.5552 0.5492 1.45%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.275 0.355 0.365 0.425 0.46 0.535 0.675 -
P/RPS 1.26 2.50 6.94 1.12 1.68 3.23 8.47 -71.82%
P/EPS -17.83 -27.04 -17.58 8.77 11.25 26.44 72.64 -
EY -5.61 -3.70 -5.69 11.40 8.89 3.78 1.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.38 0.39 0.45 0.49 0.58 0.74 -45.13%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 24/08/16 24/05/16 29/02/16 25/11/15 25/08/15 21/05/15 -
Price 0.21 0.285 0.355 0.36 0.47 0.395 0.655 -
P/RPS 0.96 2.00 6.75 0.95 1.72 2.38 8.22 -76.01%
P/EPS -13.62 -21.71 -17.10 7.43 11.49 19.52 70.48 -
EY -7.34 -4.61 -5.85 13.46 8.70 5.12 1.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.30 0.38 0.38 0.50 0.43 0.72 -53.17%

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