[ALAM] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -78.04%
YoY- 10.08%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 322,854 228,874 126,717 55,122 249,900 172,935 110,414 103.81%
PBT 100,711 75,221 40,572 15,143 68,523 50,634 31,286 117.24%
Tax -20,404 -16,703 -8,163 -2,337 -12,516 -13,397 -7,928 87.26%
NP 80,307 58,518 32,409 12,806 56,007 37,237 23,358 126.94%
-
NP to SH 78,237 54,092 30,528 11,182 50,926 34,246 20,291 144.88%
-
Tax Rate 20.26% 22.21% 20.12% 15.43% 18.27% 26.46% 25.34% -
Total Cost 242,547 170,356 94,308 42,316 193,893 135,698 87,056 97.38%
-
Net Worth 372,273 346,492 319,282 301,427 129,172 202,214 188,300 57.19%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 2,418 2,430 - - - -
Div Payout % - - 7.92% 21.74% - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 372,273 346,492 319,282 301,427 129,172 202,214 188,300 57.19%
NOSH 489,833 488,018 483,761 486,173 215,286 163,076 162,328 108.12%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 24.87% 25.57% 25.58% 23.23% 22.41% 21.53% 21.15% -
ROE 21.02% 15.61% 9.56% 3.71% 39.42% 16.94% 10.78% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 65.91 46.90 26.19 11.34 116.08 106.05 68.02 -2.06%
EPS 16.00 11.10 6.30 2.30 11.40 21.00 12.50 17.80%
DPS 0.00 0.00 0.50 0.50 0.00 0.00 0.00 -
NAPS 0.76 0.71 0.66 0.62 0.60 1.24 1.16 -24.46%
Adjusted Per Share Value based on latest NOSH - 486,173
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 21.08 14.94 8.27 3.60 16.31 11.29 7.21 103.80%
EPS 5.11 3.53 1.99 0.73 3.32 2.24 1.32 145.53%
DPS 0.00 0.00 0.16 0.16 0.00 0.00 0.00 -
NAPS 0.243 0.2262 0.2084 0.1968 0.0843 0.132 0.1229 57.20%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.62 1.79 2.00 2.05 2.47 2.65 2.17 -
P/RPS 0.94 3.82 7.64 18.08 2.13 2.50 3.19 -55.55%
P/EPS 3.88 16.15 31.69 89.13 10.44 12.62 17.36 -63.00%
EY 25.76 6.19 3.16 1.12 9.58 7.92 5.76 170.21%
DY 0.00 0.00 0.25 0.24 0.00 0.00 0.00 -
P/NAPS 0.82 2.52 3.03 3.31 4.12 2.14 1.87 -42.13%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 19/02/09 26/11/08 11/08/08 20/05/08 28/02/08 27/11/07 28/08/07 -
Price 0.71 0.83 2.00 2.10 2.12 2.43 2.29 -
P/RPS 1.08 1.77 7.64 18.52 1.83 2.29 3.37 -53.00%
P/EPS 4.45 7.49 31.69 91.30 8.96 11.57 18.32 -60.90%
EY 22.50 13.35 3.16 1.10 11.16 8.64 5.46 155.93%
DY 0.00 0.00 0.25 0.24 0.00 0.00 0.00 -
P/NAPS 0.93 1.17 3.03 3.39 3.53 1.96 1.97 -39.23%

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