[ALAM] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -11.11%
YoY- -26.18%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 93,240 159,850 247,463 350,222 391,584 447,397 502,390 -24.46%
PBT -169,749 -145,844 -133,485 12,610 46,486 78,662 55,919 -
Tax -1,858 -663 -1,263 32,534 14,243 -4,160 -210 43.79%
NP -171,607 -146,507 -134,748 45,144 60,729 74,502 55,709 -
-
NP to SH -174,844 -147,179 -131,404 44,809 60,702 74,305 58,265 -
-
Tax Rate - - - -258.00% -30.64% 5.29% 0.38% -
Total Cost 264,847 306,357 382,211 305,078 330,855 372,895 446,681 -8.33%
-
Net Worth 397,518 351,295 749,558 878,237 789,913 601,731 529,300 -4.65%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 397,518 351,295 749,558 878,237 789,913 601,731 529,300 -4.65%
NOSH 924,460 924,460 924,460 924,460 877,681 791,752 790,000 2.65%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -184.05% -91.65% -54.45% 12.89% 15.51% 16.65% 11.09% -
ROE -43.98% -41.90% -17.53% 5.10% 7.68% 12.35% 11.01% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 10.09 17.29 26.74 37.88 44.62 56.51 63.59 -26.41%
EPS -18.90 -15.90 -14.20 4.80 7.00 9.40 3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.38 0.81 0.95 0.90 0.76 0.67 -7.12%
Adjusted Per Share Value based on latest NOSH - 924,460
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 6.09 10.44 16.15 22.86 25.56 29.21 32.80 -24.45%
EPS -11.41 -9.61 -8.58 2.93 3.96 4.85 3.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2595 0.2293 0.4893 0.5733 0.5157 0.3928 0.3455 -4.65%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.08 0.18 0.265 0.425 0.63 1.57 0.68 -
P/RPS 0.79 1.04 1.07 1.12 1.41 2.78 1.07 -4.92%
P/EPS -0.42 -1.13 -1.78 8.77 9.11 16.73 9.22 -
EY -236.41 -88.45 -56.07 11.40 10.98 5.98 10.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.47 0.33 0.45 0.70 2.07 1.01 -24.29%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 27/02/14 28/02/13 -
Price 0.095 0.16 0.295 0.36 0.76 1.49 0.825 -
P/RPS 0.94 0.93 1.19 0.95 1.70 2.64 1.30 -5.25%
P/EPS -0.50 -1.00 -1.99 7.43 10.99 15.88 11.19 -
EY -199.09 -99.50 -50.37 13.46 9.10 6.30 8.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.42 0.37 0.38 0.84 1.96 1.23 -24.92%

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