[ALAM] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 16.15%
YoY- 119.87%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 262,914 306,552 322,412 334,094 437,466 205,186 268,594 -0.35%
PBT -24,926 38,978 79,284 110,180 45,400 -2,348 85,964 -
Tax -2,738 -1,434 -5,922 -2,972 -850 12 -7,028 -14.52%
NP -27,664 37,544 73,362 107,208 44,550 -2,336 78,936 -
-
NP to SH -24,274 37,416 72,632 103,366 47,012 420 76,944 -
-
Tax Rate - 3.68% 7.47% 2.70% 1.87% - 8.18% -
Total Cost 290,578 269,008 249,050 226,886 392,916 207,522 189,658 7.36%
-
Net Worth 868,993 850,504 726,669 571,645 501,461 484,127 506,210 9.41%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - 7,593 -
Div Payout % - - - - - - 9.87% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 868,993 850,504 726,669 571,645 501,461 484,127 506,210 9.41%
NOSH 924,460 924,460 924,460 783,075 783,533 820,555 506,210 10.54%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -10.52% 12.25% 22.75% 32.09% 10.18% -1.14% 29.39% -
ROE -2.79% 4.40% 10.00% 18.08% 9.38% 0.09% 15.20% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 28.44 33.16 38.60 42.66 55.83 25.01 53.06 -9.86%
EPS -2.60 9.20 8.80 13.20 6.00 0.00 15.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.94 0.92 0.87 0.73 0.64 0.59 1.00 -1.02%
Adjusted Per Share Value based on latest NOSH - 795,486
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 17.16 20.01 21.05 21.81 28.56 13.39 17.53 -0.35%
EPS -1.58 2.44 4.74 6.75 3.07 0.03 5.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.5673 0.5552 0.4744 0.3732 0.3274 0.316 0.3305 9.41%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.355 0.535 1.57 1.38 0.54 0.99 1.80 -
P/RPS 1.25 1.61 4.07 3.23 0.97 3.96 3.39 -15.30%
P/EPS -13.52 13.22 18.05 10.45 9.00 1,934.17 11.84 -
EY -7.40 7.57 5.54 9.57 11.11 0.05 8.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.83 -
P/NAPS 0.38 0.58 1.80 1.89 0.84 1.68 1.80 -22.81%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 25/08/15 21/08/14 20/08/13 13/08/12 22/08/11 26/08/10 -
Price 0.285 0.395 1.45 1.49 0.50 0.78 1.17 -
P/RPS 1.00 1.19 3.76 3.49 0.90 3.12 2.21 -12.36%
P/EPS -10.85 9.76 16.67 11.29 8.33 1,523.89 7.70 -
EY -9.21 10.25 6.00 8.86 12.00 0.07 12.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.28 -
P/NAPS 0.30 0.43 1.67 2.04 0.78 1.32 1.17 -20.27%

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