[ALAM] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -85.85%
YoY- -44.89%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 350,222 253,275 153,276 73,709 391,584 289,069 161,206 67.50%
PBT 12,610 42,314 19,489 9,773 46,486 60,026 39,642 -53.30%
Tax 32,534 -3,783 -717 -1,121 14,243 -3,943 -2,961 -
NP 45,144 38,531 18,772 8,652 60,729 56,083 36,681 14.79%
-
NP to SH 44,809 37,806 18,708 8,591 60,702 55,303 36,316 14.99%
-
Tax Rate -258.00% 8.94% 3.68% 11.47% -30.64% 6.57% 7.47% -
Total Cost 305,078 214,744 134,504 65,057 330,855 232,986 124,525 81.43%
-
Net Worth 878,237 868,993 850,504 841,259 789,913 822,770 726,669 13.42%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 878,237 868,993 850,504 841,259 789,913 822,770 726,669 13.42%
NOSH 924,460 924,460 924,460 924,460 877,681 924,460 924,460 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 12.89% 15.21% 12.25% 11.74% 15.51% 19.40% 22.75% -
ROE 5.10% 4.35% 2.20% 1.02% 7.68% 6.72% 5.00% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 37.88 27.40 16.58 7.97 44.62 31.27 19.30 56.56%
EPS 4.80 4.70 4.60 1.10 7.00 6.50 4.40 5.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.94 0.92 0.91 0.90 0.89 0.87 6.02%
Adjusted Per Share Value based on latest NOSH - 924,460
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 22.86 16.53 10.01 4.81 25.56 18.87 10.52 67.53%
EPS 2.93 2.47 1.22 0.56 3.96 3.61 2.37 15.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5733 0.5673 0.5552 0.5492 0.5157 0.5371 0.4744 13.41%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.425 0.46 0.535 0.675 0.63 1.30 1.57 -
P/RPS 1.12 1.68 3.23 8.47 1.41 4.16 8.13 -73.22%
P/EPS 8.77 11.25 26.44 72.64 9.11 21.73 36.11 -60.97%
EY 11.40 8.89 3.78 1.38 10.98 4.60 2.77 156.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.58 0.74 0.70 1.46 1.80 -60.21%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 25/11/15 25/08/15 21/05/15 27/02/15 20/11/14 21/08/14 -
Price 0.36 0.47 0.395 0.655 0.76 0.81 1.45 -
P/RPS 0.95 1.72 2.38 8.22 1.70 2.59 7.51 -74.70%
P/EPS 7.43 11.49 19.52 70.48 10.99 13.54 33.35 -63.14%
EY 13.46 8.70 5.12 1.42 9.10 7.39 3.00 171.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.50 0.43 0.72 0.84 0.91 1.67 -62.62%

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