[ARMADA] QoQ Quarter Result on 31-Dec-2014 [#4]

Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -148.62%
YoY- -159.51%
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 559,464 459,077 572,151 701,832 636,509 590,081 468,917 12.47%
PBT 101,738 -274,324 105,205 -32,551 127,712 127,631 86,390 11.50%
Tax -30,763 -24,609 -32,160 -22,417 -16,627 -26,113 -19,660 34.74%
NP 70,975 -298,933 73,045 -54,968 111,085 101,518 66,730 4.19%
-
NP to SH 69,998 -291,532 72,048 -52,560 108,093 98,379 64,778 5.29%
-
Tax Rate 30.24% - 30.57% - 13.02% 20.46% 22.76% -
Total Cost 488,489 758,010 499,106 756,800 525,424 488,563 402,187 13.82%
-
Net Worth 7,508,824 6,804,872 7,039,523 6,919,331 7,410,743 4,463,763 4,426,008 42.20%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 98,074 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 7,508,824 6,804,872 7,039,523 6,919,331 7,410,743 4,463,763 4,426,008 42.20%
NOSH 5,866,269 5,866,269 5,866,269 5,866,269 4,720,218 2,936,686 2,931,131 58.74%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 12.69% -65.12% 12.77% -7.83% 17.45% 17.20% 14.23% -
ROE 0.93% -4.28% 1.02% -0.76% 1.46% 2.20% 1.46% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 9.54 7.83 9.75 11.66 13.48 20.09 16.00 -29.13%
EPS 1.19 -4.97 1.23 -0.87 2.29 3.35 2.21 -33.78%
DPS 0.00 0.00 0.00 1.63 0.00 0.00 0.00 -
NAPS 1.28 1.16 1.20 1.15 1.57 1.52 1.51 -10.42%
Adjusted Per Share Value based on latest NOSH - 5,866,269
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 9.44 7.74 9.65 11.84 10.74 9.95 7.91 12.49%
EPS 1.18 -4.92 1.22 -0.89 1.82 1.66 1.09 5.42%
DPS 0.00 0.00 0.00 1.65 0.00 0.00 0.00 -
NAPS 1.2667 1.1479 1.1875 1.1673 1.2502 0.753 0.7466 42.20%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.925 1.14 1.03 1.09 1.90 3.40 3.91 -
P/RPS 9.70 14.57 10.56 9.34 14.09 16.92 24.44 -45.96%
P/EPS 77.52 -22.94 83.86 -124.78 82.97 101.49 176.92 -42.28%
EY 1.29 -4.36 1.19 -0.80 1.21 0.99 0.57 72.29%
DY 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
P/NAPS 0.72 0.98 0.86 0.95 1.21 2.24 2.59 -57.37%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 27/08/15 26/05/15 26/02/15 20/11/14 20/08/14 23/05/14 -
Price 1.01 0.86 1.23 1.16 1.38 3.33 3.90 -
P/RPS 10.59 10.99 12.61 9.94 10.23 16.57 24.38 -42.61%
P/EPS 84.64 -17.31 100.15 -132.79 60.26 99.40 176.47 -38.69%
EY 1.18 -5.78 1.00 -0.75 1.66 1.01 0.57 62.36%
DY 0.00 0.00 0.00 1.41 0.00 0.00 0.00 -
P/NAPS 0.79 0.74 1.03 1.01 0.88 2.19 2.58 -54.53%

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