[ARMADA] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -149.45%
YoY- -738.85%
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 2,319,977 2,197,184 1,616,692 1,317,389 1,614,857 1,667,274 1,723,072 21.91%
PBT 549,236 519,202 294,468 -1,944,264 -736,980 -939,426 223,748 81.87%
Tax -151,226 -170,938 -68,796 -60,772 -61,110 -50,644 -139,088 5.73%
NP 398,009 348,264 225,672 -2,005,036 -798,090 -990,070 84,660 180.37%
-
NP to SH 384,574 329,396 192,432 -1,967,651 -788,808 -989,788 93,720 156.08%
-
Tax Rate 27.53% 32.92% 23.36% - - - 62.16% -
Total Cost 1,921,968 1,848,920 1,391,020 3,322,425 2,412,947 2,657,344 1,638,412 11.21%
-
Net Worth 5,631,618 5,631,618 5,631,618 5,572,962 6,335,571 6,276,908 6,687,546 -10.81%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 5,631,618 5,631,618 5,631,618 5,572,962 6,335,571 6,276,908 6,687,546 -10.81%
NOSH 5,866,269 5,866,269 5,866,269 5,866,276 5,866,269 5,866,269 5,866,269 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 17.16% 15.85% 13.96% -152.20% -49.42% -59.38% 4.91% -
ROE 6.83% 5.85% 3.42% -35.31% -12.45% -15.77% 1.40% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 39.55 37.45 27.56 22.46 27.53 28.42 29.37 21.92%
EPS 6.56 5.62 3.28 -33.54 -13.44 -16.88 1.60 155.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.96 0.96 0.95 1.08 1.07 1.14 -10.81%
Adjusted Per Share Value based on latest NOSH - 5,864,984
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 39.14 37.07 27.27 22.22 27.24 28.13 29.07 21.90%
EPS 6.49 5.56 3.25 -33.19 -13.31 -16.70 1.58 156.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.95 0.95 0.9401 1.0688 1.0589 1.1282 -10.81%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.73 0.76 0.75 0.605 0.70 0.725 0.79 -
P/RPS 1.85 2.03 2.72 2.69 2.54 2.55 2.69 -22.06%
P/EPS 11.14 13.53 22.86 -1.80 -5.21 -4.30 49.45 -62.94%
EY 8.98 7.39 4.37 -55.44 -19.21 -23.27 2.02 170.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.79 0.78 0.64 0.65 0.68 0.69 6.64%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 25/08/17 31/05/17 28/02/17 23/11/16 26/08/16 31/05/16 -
Price 0.785 0.75 0.775 0.725 0.60 0.765 0.65 -
P/RPS 1.98 2.00 2.81 3.23 2.18 2.69 2.21 -7.05%
P/EPS 11.97 13.36 23.63 -2.16 -4.46 -4.53 40.69 -55.73%
EY 8.35 7.49 4.23 -46.26 -22.41 -22.06 2.46 125.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.78 0.81 0.76 0.56 0.71 0.57 27.40%

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