[ARMADA] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 71.18%
YoY- 133.28%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 2,401,368 2,402,130 2,319,977 2,197,184 1,616,692 1,317,389 1,614,857 30.31%
PBT 262,160 492,230 549,236 519,202 294,468 -1,944,264 -736,980 -
Tax -67,304 -115,823 -151,226 -170,938 -68,796 -60,772 -61,110 6.65%
NP 194,856 376,407 398,009 348,264 225,672 -2,005,036 -798,090 -
-
NP to SH 193,668 352,247 384,574 329,396 192,432 -1,967,651 -788,808 -
-
Tax Rate 25.67% 23.53% 27.53% 32.92% 23.36% - - -
Total Cost 2,206,512 2,025,723 1,921,968 1,848,920 1,391,020 3,322,425 2,412,947 -5.79%
-
Net Worth 5,396,967 5,514,293 5,631,618 5,631,618 5,631,618 5,572,962 6,335,571 -10.14%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 5,396,967 5,514,293 5,631,618 5,631,618 5,631,618 5,572,962 6,335,571 -10.14%
NOSH 5,866,269 5,866,269 5,866,269 5,866,269 5,866,269 5,866,276 5,866,269 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 8.11% 15.67% 17.16% 15.85% 13.96% -152.20% -49.42% -
ROE 3.59% 6.39% 6.83% 5.85% 3.42% -35.31% -12.45% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 40.94 40.95 39.55 37.45 27.56 22.46 27.53 30.31%
EPS 3.32 6.00 6.56 5.62 3.28 -33.54 -13.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.94 0.96 0.96 0.96 0.95 1.08 -10.14%
Adjusted Per Share Value based on latest NOSH - 5,866,269
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 40.51 40.52 39.14 37.07 27.27 22.22 27.24 30.31%
EPS 3.27 5.94 6.49 5.56 3.25 -33.19 -13.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9104 0.9302 0.95 0.95 0.95 0.9401 1.0688 -10.15%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.835 0.765 0.73 0.76 0.75 0.605 0.70 -
P/RPS 2.04 1.87 1.85 2.03 2.72 2.69 2.54 -13.60%
P/EPS 25.29 12.74 11.14 13.53 22.86 -1.80 -5.21 -
EY 3.95 7.85 8.98 7.39 4.37 -55.44 -19.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.81 0.76 0.79 0.78 0.64 0.65 25.17%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 26/02/18 23/11/17 25/08/17 31/05/17 28/02/17 23/11/16 -
Price 0.77 0.87 0.785 0.75 0.775 0.725 0.60 -
P/RPS 1.88 2.12 1.98 2.00 2.81 3.23 2.18 -9.40%
P/EPS 23.32 14.49 11.97 13.36 23.63 -2.16 -4.46 -
EY 4.29 6.90 8.35 7.49 4.23 -46.26 -22.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.93 0.82 0.78 0.81 0.76 0.56 31.06%

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