[ARMADA] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 102.09%
YoY- 22.02%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 468,917 2,073,004 1,516,290 969,985 488,755 1,659,184 1,181,416 -46.02%
PBT 86,390 479,973 392,572 253,764 130,901 468,617 332,863 -59.34%
Tax -19,660 -44,875 -46,528 -29,241 -20,490 -80,599 -54,751 -49.51%
NP 66,730 435,098 346,044 224,523 110,411 388,018 278,112 -61.42%
-
NP to SH 64,778 431,191 342,873 221,635 109,670 385,828 276,683 -62.04%
-
Tax Rate 22.76% 9.35% 11.85% 11.52% 15.65% 17.20% 16.45% -
Total Cost 402,187 1,637,906 1,170,246 745,462 378,344 1,271,166 903,304 -41.72%
-
Net Worth 4,426,008 4,367,604 4,278,586 4,098,929 3,929,353 3,779,180 3,659,828 13.52%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 95,266 - - - 87,887 - -
Div Payout % - 22.09% - - - 22.78% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 4,426,008 4,367,604 4,278,586 4,098,929 3,929,353 3,779,180 3,659,828 13.52%
NOSH 2,931,131 2,931,278 2,930,538 2,927,807 2,932,352 2,929,597 2,927,862 0.07%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 14.23% 20.99% 22.82% 23.15% 22.59% 23.39% 23.54% -
ROE 1.46% 9.87% 8.01% 5.41% 2.79% 10.21% 7.56% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 16.00 70.72 51.74 33.13 16.67 56.64 40.35 -46.05%
EPS 2.21 14.71 11.70 7.57 3.74 13.17 9.45 -62.07%
DPS 0.00 3.25 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.51 1.49 1.46 1.40 1.34 1.29 1.25 13.43%
Adjusted Per Share Value based on latest NOSH - 2,931,020
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 7.91 34.97 25.58 16.36 8.25 27.99 19.93 -46.02%
EPS 1.09 7.27 5.78 3.74 1.85 6.51 4.67 -62.12%
DPS 0.00 1.61 0.00 0.00 0.00 1.48 0.00 -
NAPS 0.7466 0.7368 0.7218 0.6915 0.6629 0.6375 0.6174 13.51%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.91 4.03 3.90 3.88 3.76 3.98 3.69 -
P/RPS 24.44 5.70 7.54 11.71 22.56 7.03 9.14 92.76%
P/EPS 176.92 27.40 33.33 51.25 100.53 30.22 39.05 174.05%
EY 0.57 3.65 3.00 1.95 0.99 3.31 2.56 -63.29%
DY 0.00 0.81 0.00 0.00 0.00 0.75 0.00 -
P/NAPS 2.59 2.70 2.67 2.77 2.81 3.09 2.95 -8.31%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 20/02/14 20/11/13 20/08/13 21/05/13 22/02/13 21/11/12 -
Price 3.90 3.95 4.03 3.75 3.98 3.78 3.84 -
P/RPS 24.38 5.59 7.79 11.32 23.88 6.67 9.52 87.28%
P/EPS 176.47 26.85 34.44 49.54 106.42 28.70 40.63 166.44%
EY 0.57 3.72 2.90 2.02 0.94 3.48 2.46 -62.30%
DY 0.00 0.82 0.00 0.00 0.00 0.79 0.00 -
P/NAPS 2.58 2.65 2.76 2.68 2.97 2.93 3.07 -10.95%

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