[ALAM] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -77.53%
YoY- -23.15%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 253,974 201,996 134,297 66,869 348,917 255,189 152,011 40.67%
PBT -2,322 55,509 42,982 25,071 112,525 95,656 67,376 -
Tax 4,600 -5,211 -3,514 -3,379 -17,158 -12,656 -11,559 -
NP 2,278 50,298 39,468 21,692 95,367 83,000 55,817 -88.07%
-
NP to SH -8,237 47,399 38,472 20,513 91,280 77,644 51,963 -
-
Tax Rate - 9.39% 8.18% 13.48% 15.25% 13.23% 17.16% -
Total Cost 251,696 151,698 94,829 45,177 253,550 172,189 96,194 89.55%
-
Net Worth 4,942,200 585,172 506,210 462,735 466,756 450,038 430,550 406.60%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 3,796 3,577 - - 2,474 -
Div Payout % - - 9.87% 17.44% - - 4.76% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 4,942,200 585,172 506,210 462,735 466,756 450,038 430,550 406.60%
NOSH 8,236,999 585,172 506,210 477,046 496,549 494,547 494,885 548.56%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.90% 24.90% 29.39% 32.44% 27.33% 32.52% 36.72% -
ROE -0.17% 8.10% 7.60% 4.43% 19.56% 17.25% 12.07% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 3.08 34.52 26.53 14.02 70.27 51.60 30.72 -78.32%
EPS 0.10 8.10 7.60 4.30 18.30 15.70 10.50 -95.46%
DPS 0.00 0.00 0.75 0.75 0.00 0.00 0.50 -
NAPS 0.60 1.00 1.00 0.97 0.94 0.91 0.87 -21.88%
Adjusted Per Share Value based on latest NOSH - 477,046
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 16.58 13.19 8.77 4.37 22.78 16.66 9.92 40.70%
EPS -0.54 3.09 2.51 1.34 5.96 5.07 3.39 -
DPS 0.00 0.00 0.25 0.23 0.00 0.00 0.16 -
NAPS 3.2263 0.382 0.3305 0.3021 0.3047 0.2938 0.2811 406.56%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.99 1.07 1.80 1.82 1.88 1.85 1.44 -
P/RPS 32.11 3.10 6.78 12.98 2.68 3.59 4.69 259.29%
P/EPS -990.00 13.21 23.68 42.33 10.23 11.78 13.71 -
EY -0.10 7.57 4.22 2.36 9.78 8.49 7.29 -
DY 0.00 0.00 0.42 0.41 0.00 0.00 0.35 -
P/NAPS 1.65 1.07 1.80 1.88 2.00 2.03 1.66 -0.40%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/11/10 26/08/10 27/05/10 25/02/10 17/11/09 19/08/09 -
Price 1.00 1.12 1.17 1.64 1.77 1.83 1.61 -
P/RPS 32.43 3.24 4.41 11.70 2.52 3.55 5.24 235.97%
P/EPS -1,000.00 13.83 15.39 38.14 9.63 11.66 15.33 -
EY -0.10 7.23 6.50 2.62 10.39 8.58 6.52 -
DY 0.00 0.00 0.64 0.46 0.00 0.00 0.31 -
P/NAPS 1.67 1.12 1.17 1.69 1.88 2.01 1.85 -6.57%

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