[ARMADA] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -2212.22%
YoY- -125.48%
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 404,173 1,317,389 1,211,143 833,637 430,768 2,179,734 1,590,692 -59.85%
PBT 73,617 -1,944,264 -552,735 -469,713 55,937 -171,392 -67,381 -
Tax -17,199 -60,772 -45,833 -25,322 -34,772 -70,385 -87,532 -66.16%
NP 56,418 -2,005,036 -598,568 -495,035 21,165 -241,777 -154,913 -
-
NP to SH 48,108 -1,967,651 -591,606 -494,894 23,430 -234,566 -149,486 -
-
Tax Rate 23.36% - - - 62.16% - - -
Total Cost 347,755 3,322,425 1,809,711 1,328,672 409,603 2,421,511 1,745,605 -65.85%
-
Net Worth 5,631,618 5,572,962 6,335,571 6,276,908 6,687,546 7,274,174 7,508,824 -17.43%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - 48,103 - -
Div Payout % - - - - - 0.00% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 5,631,618 5,572,962 6,335,571 6,276,908 6,687,546 7,274,174 7,508,824 -17.43%
NOSH 5,866,269 5,866,276 5,866,269 5,866,269 5,866,269 5,866,269 5,866,269 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 13.96% -152.20% -49.42% -59.38% 4.91% -11.09% -9.74% -
ROE 0.85% -35.31% -9.34% -7.88% 0.35% -3.22% -1.99% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 6.89 22.46 20.65 14.21 7.34 37.16 27.12 -59.85%
EPS 0.82 -33.54 -10.08 -8.44 0.40 -4.00 -2.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.82 0.00 -
NAPS 0.96 0.95 1.08 1.07 1.14 1.24 1.28 -17.43%
Adjusted Per Share Value based on latest NOSH - 5,866,269
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 6.82 22.22 20.43 14.06 7.27 36.77 26.83 -59.83%
EPS 0.81 -33.19 -9.98 -8.35 0.40 -3.96 -2.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.81 0.00 -
NAPS 0.95 0.9401 1.0688 1.0589 1.1282 1.2271 1.2667 -17.43%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.75 0.605 0.70 0.725 0.79 1.02 0.925 -
P/RPS 10.89 2.69 3.39 5.10 10.76 2.75 3.41 116.70%
P/EPS 91.45 -1.80 -6.94 -8.59 197.80 -25.51 -36.30 -
EY 1.09 -55.44 -14.41 -11.64 0.51 -3.92 -2.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.80 0.00 -
P/NAPS 0.78 0.64 0.65 0.68 0.69 0.82 0.72 5.47%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 28/02/17 23/11/16 26/08/16 31/05/16 26/02/16 19/11/15 -
Price 0.775 0.725 0.60 0.765 0.65 1.00 1.01 -
P/RPS 11.25 3.23 2.91 5.38 8.85 2.69 3.72 108.98%
P/EPS 94.50 -2.16 -5.95 -9.07 162.74 -25.01 -39.64 -
EY 1.06 -46.26 -16.81 -11.03 0.61 -4.00 -2.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.82 0.00 -
P/NAPS 0.81 0.76 0.56 0.71 0.57 0.81 0.79 1.67%

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