[ARMADA] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 124.01%
YoY- -35.24%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 402,869 430,768 589,042 559,464 459,077 572,151 701,832 -30.95%
PBT -525,650 55,937 -104,011 101,738 -274,324 105,205 -32,551 539.96%
Tax 9,450 -34,772 17,147 -30,763 -24,609 -32,160 -22,417 -
NP -516,200 21,165 -86,864 70,975 -298,933 73,045 -54,968 345.72%
-
NP to SH -518,324 23,430 -85,080 69,998 -291,532 72,048 -52,560 360.50%
-
Tax Rate - 62.16% - 30.24% - 30.57% - -
Total Cost 919,069 409,603 675,906 488,489 758,010 499,106 756,800 13.84%
-
Net Worth 6,276,908 6,687,546 7,274,174 7,508,824 6,804,872 7,039,523 6,919,331 -6.29%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 48,103 - - - 98,074 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 6,276,908 6,687,546 7,274,174 7,508,824 6,804,872 7,039,523 6,919,331 -6.29%
NOSH 5,866,269 5,866,269 5,866,269 5,866,269 5,866,269 5,866,269 5,866,269 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -128.13% 4.91% -14.75% 12.69% -65.12% 12.77% -7.83% -
ROE -8.26% 0.35% -1.17% 0.93% -4.28% 1.02% -0.76% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 6.87 7.34 10.04 9.54 7.83 9.75 11.66 -29.74%
EPS -8.84 0.40 -1.45 1.19 -4.97 1.23 -0.87 369.78%
DPS 0.00 0.00 0.82 0.00 0.00 0.00 1.63 -
NAPS 1.07 1.14 1.24 1.28 1.16 1.20 1.15 -4.69%
Adjusted Per Share Value based on latest NOSH - 5,866,269
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 6.80 7.27 9.94 9.44 7.74 9.65 11.84 -30.92%
EPS -8.74 0.40 -1.44 1.18 -4.92 1.22 -0.89 359.21%
DPS 0.00 0.00 0.81 0.00 0.00 0.00 1.65 -
NAPS 1.0589 1.1282 1.2271 1.2667 1.1479 1.1875 1.1673 -6.29%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.725 0.79 1.02 0.925 1.14 1.03 1.09 -
P/RPS 10.56 10.76 10.16 9.70 14.57 10.56 9.34 8.53%
P/EPS -8.21 197.80 -70.33 77.52 -22.94 83.86 -124.78 -83.72%
EY -12.19 0.51 -1.42 1.29 -4.36 1.19 -0.80 515.64%
DY 0.00 0.00 0.80 0.00 0.00 0.00 1.50 -
P/NAPS 0.68 0.69 0.82 0.72 0.98 0.86 0.95 -19.99%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 31/05/16 26/02/16 19/11/15 27/08/15 26/05/15 26/02/15 -
Price 0.765 0.65 1.00 1.01 0.86 1.23 1.16 -
P/RPS 11.14 8.85 9.96 10.59 10.99 12.61 9.94 7.90%
P/EPS -8.66 162.74 -68.95 84.64 -17.31 100.15 -132.79 -83.82%
EY -11.55 0.61 -1.45 1.18 -5.78 1.00 -0.75 520.01%
DY 0.00 0.00 0.82 0.00 0.00 0.00 1.41 -
P/NAPS 0.71 0.57 0.81 0.79 0.74 1.03 1.01 -20.95%

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