[ARMADA] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 51.87%
YoY- -12.13%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 572,151 701,832 636,509 590,081 468,917 556,714 546,305 3.13%
PBT 105,205 -32,551 127,712 127,631 86,390 87,401 138,808 -16.88%
Tax -32,160 -22,417 -16,627 -26,113 -19,660 1,653 -17,287 51.31%
NP 73,045 -54,968 111,085 101,518 66,730 89,054 121,521 -28.79%
-
NP to SH 72,048 -52,560 108,093 98,379 64,778 88,318 121,238 -29.33%
-
Tax Rate 30.57% - 13.02% 20.46% 22.76% -1.89% 12.45% -
Total Cost 499,106 756,800 525,424 488,563 402,187 467,660 424,784 11.35%
-
Net Worth 7,039,523 6,919,331 7,410,743 4,463,763 4,426,008 4,371,887 4,275,543 39.47%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 98,074 - - - 95,359 - -
Div Payout % - 0.00% - - - 107.97% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 7,039,523 6,919,331 7,410,743 4,463,763 4,426,008 4,371,887 4,275,543 39.47%
NOSH 5,866,269 5,866,269 4,720,218 2,936,686 2,931,131 2,934,152 2,928,454 58.97%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 12.77% -7.83% 17.45% 17.20% 14.23% 16.00% 22.24% -
ROE 1.02% -0.76% 1.46% 2.20% 1.46% 2.02% 2.84% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 9.75 11.66 13.48 20.09 16.00 18.97 18.66 -35.15%
EPS 1.23 -0.87 2.29 3.35 2.21 3.01 4.14 -55.50%
DPS 0.00 1.63 0.00 0.00 0.00 3.25 0.00 -
NAPS 1.20 1.15 1.57 1.52 1.51 1.49 1.46 -12.26%
Adjusted Per Share Value based on latest NOSH - 2,936,686
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 9.65 11.84 10.74 9.95 7.91 9.39 9.22 3.08%
EPS 1.22 -0.89 1.82 1.66 1.09 1.49 2.05 -29.27%
DPS 0.00 1.65 0.00 0.00 0.00 1.61 0.00 -
NAPS 1.1875 1.1673 1.2502 0.753 0.7466 0.7375 0.7213 39.46%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.03 1.09 1.90 3.40 3.91 4.03 3.90 -
P/RPS 10.56 9.34 14.09 16.92 24.44 21.24 20.91 -36.60%
P/EPS 83.86 -124.78 82.97 101.49 176.92 133.89 94.20 -7.46%
EY 1.19 -0.80 1.21 0.99 0.57 0.75 1.06 8.02%
DY 0.00 1.50 0.00 0.00 0.00 0.81 0.00 -
P/NAPS 0.86 0.95 1.21 2.24 2.59 2.70 2.67 -53.04%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 26/02/15 20/11/14 20/08/14 23/05/14 20/02/14 20/11/13 -
Price 1.23 1.16 1.38 3.33 3.90 3.95 4.03 -
P/RPS 12.61 9.94 10.23 16.57 24.38 20.82 21.60 -30.17%
P/EPS 100.15 -132.79 60.26 99.40 176.47 131.23 97.34 1.91%
EY 1.00 -0.75 1.66 1.01 0.57 0.76 1.03 -1.95%
DY 0.00 1.41 0.00 0.00 0.00 0.82 0.00 -
P/NAPS 1.03 1.01 0.88 2.19 2.58 2.65 2.76 -48.19%

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