[ALAM] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -2.59%
YoY- 39.94%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 82,052 79,154 100,461 179,889 93,223 93,223 167,334 -37.89%
PBT 24,471 15,170 215 23,358 25,063 25,063 17,317 26.00%
Tax -3,000 40 1,657 -588 -1,065 -1,065 1,332 -
NP 21,471 15,210 1,872 22,770 23,998 23,998 18,649 9.87%
-
NP to SH 21,486 15,590 951 21,673 22,249 22,249 19,270 7.54%
-
Tax Rate 12.26% -0.26% -770.70% 2.52% 4.25% 4.25% -7.69% -
Total Cost 60,581 63,944 98,589 157,119 69,225 69,225 148,685 -45.13%
-
Net Worth 726,669 625,122 628,044 602,027 0 556,224 522,252 24.70%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 726,669 625,122 628,044 602,027 0 556,224 522,252 24.70%
NOSH 924,460 801,439 826,374 802,703 795,486 794,607 779,481 12.07%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 26.17% 19.22% 1.86% 12.66% 25.74% 25.74% 11.14% -
ROE 2.96% 2.49% 0.15% 3.60% 0.00% 4.00% 3.69% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 9.82 9.88 12.16 22.41 11.72 11.73 21.47 -40.72%
EPS 2.60 1.90 0.10 2.70 6.50 2.80 2.00 19.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.78 0.76 0.75 0.00 0.70 0.67 19.07%
Adjusted Per Share Value based on latest NOSH - 802,703
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 5.36 5.17 6.56 11.74 6.09 6.09 10.92 -37.85%
EPS 1.40 1.02 0.06 1.41 1.45 1.45 1.26 7.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4744 0.4081 0.41 0.393 0.00 0.3631 0.3409 24.72%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.57 1.41 1.57 1.44 1.38 0.925 0.68 -
P/RPS 15.98 14.28 12.91 6.43 11.78 7.88 3.17 194.87%
P/EPS 61.03 72.48 1,364.26 53.33 49.34 33.04 27.51 70.34%
EY 1.64 1.38 0.07 1.87 2.03 3.03 3.64 -41.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.81 2.07 1.92 0.00 1.32 1.01 47.15%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 27/05/14 27/02/14 19/11/13 20/08/13 27/05/13 28/02/13 -
Price 1.45 1.54 1.49 1.51 1.49 1.25 0.825 -
P/RPS 14.76 15.59 12.26 6.74 12.71 10.65 3.84 145.98%
P/EPS 56.37 79.17 1,294.74 55.93 53.27 44.64 33.37 41.97%
EY 1.77 1.26 0.08 1.79 1.88 2.24 3.00 -29.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.97 1.96 2.01 0.00 1.79 1.23 22.68%

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