[ARMADA] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 102.7%
YoY- 28.49%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 2,070,705 1,555,062 1,027,249 491,608 2,418,739 1,842,431 1,254,384 39.54%
PBT 82,191 332,337 172,329 69,778 -2,296,872 -1,033,427 -519,235 -
Tax -44,033 -37,374 -28,852 -8,423 -22,276 -23,433 -24,260 48.63%
NP 38,158 294,963 143,477 61,355 -2,319,148 -1,056,860 -543,495 -
-
NP to SH 58,618 293,794 140,421 62,213 -2,302,769 -1,039,890 -537,063 -
-
Tax Rate 53.57% 11.25% 16.74% 12.07% - - - -
Total Cost 2,032,547 1,260,099 883,772 430,253 4,737,887 2,899,291 1,797,879 8.49%
-
Net Worth 3,231,092 3,465,720 3,347,536 3,346,434 3,346,434 4,755,459 5,107,715 -26.24%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 3,231,092 3,465,720 3,347,536 3,346,434 3,346,434 4,755,459 5,107,715 -26.24%
NOSH 5,876,524 5,876,524 5,876,524 5,870,937 5,870,937 5,870,937 5,870,937 0.06%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 1.84% 18.97% 13.97% 12.48% -95.88% -57.36% -43.33% -
ROE 1.81% 8.48% 4.19% 1.86% -68.81% -21.87% -10.51% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 35.25 26.47 17.49 8.37 41.20 31.38 21.37 39.47%
EPS 1.00 5.00 2.39 1.06 -39.22 -17.71 -9.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.59 0.57 0.57 0.57 0.81 0.87 -26.27%
Adjusted Per Share Value based on latest NOSH - 5,870,937
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 34.98 26.27 17.35 8.30 40.86 31.12 21.19 39.54%
EPS 0.99 4.96 2.37 1.05 -38.90 -17.57 -9.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5458 0.5855 0.5655 0.5653 0.5653 0.8033 0.8629 -26.25%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.53 0.325 0.215 0.19 0.155 0.53 0.72 -
P/RPS 1.50 1.23 1.23 2.27 0.38 1.69 3.37 -41.61%
P/EPS 53.12 6.50 8.99 17.93 -0.40 -2.99 -7.87 -
EY 1.88 15.39 11.12 5.58 -253.05 -33.42 -12.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.55 0.38 0.33 0.27 0.65 0.83 10.15%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 22/11/19 30/08/19 27/05/19 28/02/19 23/11/18 29/08/18 -
Price 0.335 0.505 0.255 0.195 0.18 0.315 0.53 -
P/RPS 0.95 1.91 1.46 2.33 0.44 1.00 2.48 -47.16%
P/EPS 33.57 10.10 10.66 18.40 -0.46 -1.78 -5.79 -
EY 2.98 9.90 9.38 5.43 -217.91 -56.23 -17.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.86 0.45 0.34 0.32 0.39 0.61 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