[ALAM] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 10.2%
YoY- -148.1%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 424,264 328,728 308,124 258,816 210,488 210,011 242,192 45.36%
PBT 38,064 28,454 14,190 -59,762 -62,116 -49,759 -17,960 -
Tax -1,309 -1,386 -880 15,691 14,549 13,181 9,827 -
NP 36,755 27,068 13,310 -44,071 -47,567 -36,578 -8,133 -
-
NP to SH 36,576 27,398 13,255 -39,734 -44,247 -34,441 -7,164 -
-
Tax Rate 3.44% 4.87% 6.20% - - - - -
Total Cost 387,509 301,660 294,814 302,887 258,055 246,589 250,325 33.85%
-
Net Worth 516,095 508,331 456,659 482,258 455,611 488,230 496,170 2.66%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 516,095 508,331 456,659 482,258 455,611 488,230 496,170 2.66%
NOSH 806,400 819,888 773,999 790,588 772,222 820,555 826,950 -1.66%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 8.66% 8.23% 4.32% -17.03% -22.60% -17.42% -3.36% -
ROE 7.09% 5.39% 2.90% -8.24% -9.71% -7.05% -1.44% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 52.61 40.09 39.81 32.74 27.26 25.59 29.29 47.81%
EPS 4.54 3.34 1.71 -5.03 -5.73 -4.20 -0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.62 0.59 0.61 0.59 0.595 0.60 4.40%
Adjusted Per Share Value based on latest NOSH - 790,588
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 27.70 21.46 20.11 16.90 13.74 13.71 15.81 45.38%
EPS 2.39 1.79 0.87 -2.59 -2.89 -2.25 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3369 0.3318 0.2981 0.3148 0.2974 0.3187 0.3239 2.66%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.54 0.73 0.76 0.72 0.99 1.03 0.99 -
P/RPS 1.03 1.82 1.91 2.20 3.63 4.02 3.38 -54.74%
P/EPS 11.91 21.85 44.38 -14.33 -17.28 -24.54 -114.28 -
EY 8.40 4.58 2.25 -6.98 -5.79 -4.08 -0.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.18 1.29 1.18 1.68 1.73 1.65 -36.26%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 13/08/12 22/05/12 28/02/12 21/11/11 22/08/11 27/05/11 28/02/11 -
Price 0.50 0.52 0.77 0.75 0.78 1.05 1.00 -
P/RPS 0.95 1.30 1.93 2.29 2.86 4.10 3.41 -57.37%
P/EPS 11.02 15.56 44.96 -14.92 -13.61 -25.02 -115.43 -
EY 9.07 6.43 2.22 -6.70 -7.35 -4.00 -0.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.84 1.31 1.23 1.32 1.76 1.67 -39.82%

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