[ALAM] YoY Annualized 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- -5.38%
YoY- 88.12%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 268,993 337,700 385,425 462,581 446,740 291,493 269,328 -0.02%
PBT -21,070 56,418 80,034 104,596 51,466 18,274 74,012 -
Tax -1,173 -5,044 -5,257 -2,764 -2,056 -733 -6,948 -25.63%
NP -22,244 51,374 74,777 101,832 49,410 17,541 67,064 -
-
NP to SH -19,009 50,408 73,737 97,806 51,990 18,197 63,198 -
-
Tax Rate - 8.94% 6.57% 2.64% 3.99% 4.01% 9.39% -
Total Cost 291,237 286,325 310,648 360,749 397,329 273,952 202,264 6.25%
-
Net Worth 859,748 868,993 822,770 591,572 514,707 489,722 585,172 6.61%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 859,748 868,993 822,770 591,572 514,707 489,722 585,172 6.61%
NOSH 924,460 924,460 924,460 788,763 779,860 802,823 585,172 7.91%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -8.27% 15.21% 19.40% 22.01% 11.06% 6.02% 24.90% -
ROE -2.21% 5.80% 8.96% 16.53% 10.10% 3.72% 10.80% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 29.10 36.53 41.69 58.65 57.28 36.31 46.03 -7.35%
EPS -2.00 6.27 8.67 12.40 6.67 2.27 10.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.94 0.89 0.75 0.66 0.61 1.00 -1.20%
Adjusted Per Share Value based on latest NOSH - 802,703
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 17.56 22.05 25.16 30.20 29.16 19.03 17.58 -0.01%
EPS -1.24 3.29 4.81 6.38 3.39 1.19 4.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5613 0.5673 0.5371 0.3862 0.336 0.3197 0.382 6.61%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.275 0.46 1.30 1.44 0.51 0.72 1.07 -
P/RPS 0.95 1.26 3.12 2.46 0.89 1.98 2.32 -13.81%
P/EPS -13.37 8.44 16.30 11.61 7.65 31.76 9.91 -
EY -7.48 11.85 6.14 8.61 13.07 3.15 10.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.49 1.46 1.92 0.77 1.18 1.07 -19.08%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 25/11/15 20/11/14 19/11/13 30/11/12 21/11/11 26/11/10 -
Price 0.21 0.47 0.81 1.51 0.69 0.75 1.12 -
P/RPS 0.72 1.29 1.94 2.57 1.20 2.07 2.43 -18.33%
P/EPS -10.21 8.62 10.16 12.18 10.35 33.09 10.37 -
EY -9.79 11.60 9.85 8.21 9.66 3.02 9.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.50 0.91 2.01 1.05 1.23 1.12 -23.17%

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