[ARMADA] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 45.92%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,173,042 769,121 376,159 1,241,383 870,216 541,315 85.45%
PBT 282,385 171,136 95,473 383,266 262,941 153,586 62.64%
Tax -44,010 -28,024 -13,399 -32,511 -22,562 -13,286 160.28%
NP 238,375 143,112 82,074 350,755 240,379 140,300 52.70%
-
NP to SH 234,911 142,333 82,074 350,755 240,379 140,300 50.93%
-
Tax Rate 15.59% 16.38% 14.03% 8.48% 8.58% 8.65% -
Total Cost 934,667 626,009 294,085 890,628 629,837 401,015 96.56%
-
Net Worth 2,678,809 1,347,936 0 597,199 0 0 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 2,678,809 1,347,936 0 597,199 0 0 -
NOSH 2,289,580 2,284,638 2,254,780 1,990,663 1,993,192 1,992,897 11.72%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 20.32% 18.61% 21.82% 28.26% 27.62% 25.92% -
ROE 8.77% 10.56% 0.00% 58.73% 0.00% 0.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 51.23 33.66 16.68 62.36 43.66 27.16 66.00%
EPS 10.26 6.23 3.64 17.62 12.06 7.04 35.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 0.59 0.00 0.30 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,988,756
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 19.79 12.97 6.35 20.94 14.68 9.13 85.49%
EPS 3.96 2.40 1.38 5.92 4.06 2.37 50.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4519 0.2274 0.00 0.1007 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/09/11 - - - - - -
Price 3.36 0.00 0.00 0.00 0.00 0.00 -
P/RPS 6.56 0.00 0.00 0.00 0.00 0.00 -
P/EPS 32.75 0.00 0.00 0.00 0.00 0.00 -
EY 3.05 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.87 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/11/11 25/08/11 - - - - -
Price 3.97 3.80 0.00 0.00 0.00 0.00 -
P/RPS 7.75 11.29 0.00 0.00 0.00 0.00 -
P/EPS 38.69 61.00 0.00 0.00 0.00 0.00 -
EY 2.58 1.64 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.39 6.44 0.00 0.00 0.00 0.00 -

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