[ALAM] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 24.43%
YoY- 5294.07%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 96,947 107,659 100,461 167,334 89,504 51,978 120,043 -3.49%
PBT -62,131 7,127 215 17,317 483 -57,831 36,242 -
Tax 68,743 -2,563 1,657 1,332 -330 9,811 -455 -
NP 6,612 4,564 1,872 18,649 153 -48,020 35,787 -24.52%
-
NP to SH 7,003 5,257 951 19,270 -371 -49,617 36,416 -24.01%
-
Tax Rate - 35.96% -770.70% -7.69% 68.32% - 1.26% -
Total Cost 90,335 103,095 98,589 148,685 89,351 99,998 84,256 1.16%
-
Net Worth 878,237 832,014 628,044 522,252 456,659 496,170 462,124 11.28%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 878,237 832,014 628,044 522,252 456,659 496,170 462,124 11.28%
NOSH 924,460 924,460 826,374 779,481 773,999 826,950 491,621 11.09%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 6.82% 4.24% 1.86% 11.14% 0.17% -92.39% 29.81% -
ROE 0.80% 0.63% 0.15% 3.69% -0.08% -10.00% 7.88% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 10.49 11.65 12.16 21.47 11.56 6.29 24.42 -13.13%
EPS 0.80 0.60 0.10 2.00 0.00 -6.00 7.20 -30.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.90 0.76 0.67 0.59 0.60 0.94 0.17%
Adjusted Per Share Value based on latest NOSH - 779,481
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 6.33 7.03 6.56 10.92 5.84 3.39 7.84 -3.50%
EPS 0.46 0.34 0.06 1.26 -0.02 -3.24 2.38 -23.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5733 0.5432 0.41 0.3409 0.2981 0.3239 0.3017 11.28%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.425 0.63 1.57 0.68 0.76 0.99 1.88 -
P/RPS 4.05 5.41 12.91 3.17 6.57 15.75 7.70 -10.15%
P/EPS 56.10 110.79 1,364.26 27.51 -1,585.55 -16.50 25.38 14.12%
EY 1.78 0.90 0.07 3.64 -0.06 -6.06 3.94 -12.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.70 2.07 1.01 1.29 1.65 2.00 -22.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 27/02/14 28/02/13 28/02/12 28/02/11 25/02/10 -
Price 0.36 0.76 1.49 0.825 0.77 1.00 1.77 -
P/RPS 3.43 6.53 12.26 3.84 6.66 15.91 7.25 -11.72%
P/EPS 47.52 133.65 1,294.74 33.37 -1,606.42 -16.67 23.90 12.13%
EY 2.10 0.75 0.08 3.00 -0.06 -6.00 4.18 -10.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.84 1.96 1.23 1.31 1.67 1.88 -23.38%

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