[ARMADA] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 16.75%
YoY- 148.75%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 2,508,768 2,401,368 2,402,130 2,319,977 2,197,184 1,616,692 1,317,389 53.81%
PBT -1,038,470 262,160 492,230 549,236 519,202 294,468 -1,944,264 -34.24%
Tax -48,520 -67,304 -115,823 -151,226 -170,938 -68,796 -60,772 -13.97%
NP -1,086,990 194,856 376,407 398,009 348,264 225,672 -2,005,036 -33.58%
-
NP to SH -1,074,126 193,668 352,247 384,574 329,396 192,432 -1,967,651 -33.27%
-
Tax Rate - 25.67% 23.53% 27.53% 32.92% 23.36% - -
Total Cost 3,595,758 2,206,512 2,025,723 1,921,968 1,848,920 1,391,020 3,322,425 5.42%
-
Net Worth 5,106,500 5,396,967 5,514,293 5,631,618 5,631,618 5,631,618 5,572,962 -5.67%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 5,106,500 5,396,967 5,514,293 5,631,618 5,631,618 5,631,618 5,572,962 -5.67%
NOSH 5,869,541 5,866,269 5,866,269 5,866,269 5,866,269 5,866,269 5,866,276 0.03%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -43.33% 8.11% 15.67% 17.16% 15.85% 13.96% -152.20% -
ROE -21.03% 3.59% 6.39% 6.83% 5.85% 3.42% -35.31% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 42.74 40.94 40.95 39.55 37.45 27.56 22.46 53.74%
EPS -18.30 3.32 6.00 6.56 5.62 3.28 -33.54 -33.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.92 0.94 0.96 0.96 0.96 0.95 -5.71%
Adjusted Per Share Value based on latest NOSH - 5,866,269
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 42.38 40.57 40.58 39.19 37.12 27.31 22.25 53.83%
EPS -18.15 3.27 5.95 6.50 5.56 3.25 -33.24 -33.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8626 0.9117 0.9315 0.9514 0.9514 0.9514 0.9415 -5.68%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.72 0.835 0.765 0.73 0.76 0.75 0.605 -
P/RPS 1.68 2.04 1.87 1.85 2.03 2.72 2.69 -26.99%
P/EPS -3.93 25.29 12.74 11.14 13.53 22.86 -1.80 68.53%
EY -25.42 3.95 7.85 8.98 7.39 4.37 -55.44 -40.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.91 0.81 0.76 0.79 0.78 0.64 18.97%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 31/05/18 26/02/18 23/11/17 25/08/17 31/05/17 28/02/17 -
Price 0.53 0.77 0.87 0.785 0.75 0.775 0.725 -
P/RPS 1.24 1.88 2.12 1.98 2.00 2.81 3.23 -47.27%
P/EPS -2.90 23.32 14.49 11.97 13.36 23.63 -2.16 21.76%
EY -34.53 4.29 6.90 8.35 7.49 4.23 -46.26 -17.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.84 0.93 0.82 0.78 0.81 0.76 -13.66%

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