[ALAM] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 2088.95%
YoY- 199.92%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 167,334 116,322 163,441 55,292 89,504 116,027 67,905 81.94%
PBT 17,317 15,899 15,164 7,536 483 14,881 5,554 112.69%
Tax 1,332 -1,116 107 -531 -330 -555 30 1139.54%
NP 18,649 14,783 15,271 7,005 153 14,326 5,584 122.61%
-
NP to SH 19,270 15,487 16,128 7,379 -371 13,440 6,950 96.75%
-
Tax Rate -7.69% 7.02% -0.71% 7.05% 68.32% 3.73% -0.54% -
Total Cost 148,685 101,539 148,170 48,287 89,351 101,701 62,321 78.07%
-
Net Worth 522,252 511,071 516,095 508,331 456,659 482,258 455,611 9.48%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 522,252 511,071 516,095 508,331 456,659 482,258 455,611 9.48%
NOSH 779,481 774,350 806,400 819,888 773,999 790,588 772,222 0.62%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.14% 12.71% 9.34% 12.67% 0.17% 12.35% 8.22% -
ROE 3.69% 3.03% 3.13% 1.45% -0.08% 2.79% 1.53% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 21.47 15.02 20.27 6.74 11.56 14.68 8.79 80.87%
EPS 2.00 2.00 2.00 0.90 0.00 1.70 0.90 69.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.66 0.64 0.62 0.59 0.61 0.59 8.80%
Adjusted Per Share Value based on latest NOSH - 819,888
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 10.92 7.59 10.67 3.61 5.84 7.57 4.43 81.98%
EPS 1.26 1.01 1.05 0.48 -0.02 0.88 0.45 98.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3409 0.3336 0.3369 0.3318 0.2981 0.3148 0.2974 9.48%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.68 0.51 0.54 0.73 0.76 0.72 0.99 -
P/RPS 3.17 3.40 2.66 10.82 6.57 4.91 11.26 -56.87%
P/EPS 27.51 25.50 27.00 81.11 -1,585.55 42.35 110.00 -60.13%
EY 3.64 3.92 3.70 1.23 -0.06 2.36 0.91 150.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.77 0.84 1.18 1.29 1.18 1.68 -28.65%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 13/08/12 22/05/12 28/02/12 21/11/11 22/08/11 -
Price 0.825 0.69 0.50 0.52 0.77 0.75 0.78 -
P/RPS 3.84 4.59 2.47 7.71 6.66 5.11 8.87 -42.62%
P/EPS 33.37 34.50 25.00 57.78 -1,606.42 44.12 86.67 -46.92%
EY 3.00 2.90 4.00 1.73 -0.06 2.27 1.15 88.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.05 0.78 0.84 1.31 1.23 1.32 -4.57%

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