[ALAM] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 1.52%
YoY- -24.61%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 155,602 268,993 337,700 385,425 462,581 446,740 291,493 -9.92%
PBT -26,874 -21,070 56,418 80,034 104,596 51,466 18,274 -
Tax -733 -1,173 -5,044 -5,257 -2,764 -2,056 -733 0.00%
NP -27,608 -22,244 51,374 74,777 101,832 49,410 17,541 -
-
NP to SH -27,024 -19,009 50,408 73,737 97,806 51,990 18,197 -
-
Tax Rate - - 8.94% 6.57% 2.64% 3.99% 4.01% -
Total Cost 183,210 291,237 286,325 310,648 360,749 397,329 273,952 -6.47%
-
Net Worth 721,079 859,748 868,993 822,770 591,572 514,707 489,722 6.65%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 721,079 859,748 868,993 822,770 591,572 514,707 489,722 6.65%
NOSH 924,460 924,460 924,460 924,460 788,763 779,860 802,823 2.37%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -17.74% -8.27% 15.21% 19.40% 22.01% 11.06% 6.02% -
ROE -3.75% -2.21% 5.80% 8.96% 16.53% 10.10% 3.72% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 16.83 29.10 36.53 41.69 58.65 57.28 36.31 -12.01%
EPS -2.93 -2.00 6.27 8.67 12.40 6.67 2.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.93 0.94 0.89 0.75 0.66 0.61 4.17%
Adjusted Per Share Value based on latest NOSH - 924,460
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 10.16 17.56 22.05 25.16 30.20 29.16 19.03 -9.92%
EPS -1.76 -1.24 3.29 4.81 6.38 3.39 1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4707 0.5613 0.5673 0.5371 0.3862 0.336 0.3197 6.65%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.215 0.275 0.46 1.30 1.44 0.51 0.72 -
P/RPS 1.28 0.95 1.26 3.12 2.46 0.89 1.98 -7.00%
P/EPS -7.35 -13.37 8.44 16.30 11.61 7.65 31.76 -
EY -13.60 -7.48 11.85 6.14 8.61 13.07 3.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.30 0.49 1.46 1.92 0.77 1.18 -21.30%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 25/11/16 25/11/15 20/11/14 19/11/13 30/11/12 21/11/11 -
Price 0.20 0.21 0.47 0.81 1.51 0.69 0.75 -
P/RPS 1.19 0.72 1.29 1.94 2.57 1.20 2.07 -8.80%
P/EPS -6.84 -10.21 8.62 10.16 12.18 10.35 33.09 -
EY -14.62 -9.79 11.60 9.85 8.21 9.66 3.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.23 0.50 0.91 2.01 1.05 1.23 -22.80%

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