[ARMADA] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -48.42%
YoY- 104.64%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 588,047 654,042 600,342 662,147 641,391 694,419 404,173 28.37%
PBT -514,192 -584,775 65,540 80,303 152,326 185,984 73,617 -
Tax 827 -7,434 -16,826 -2,403 -27,951 -68,270 -17,199 -
NP -513,365 -592,209 48,714 77,900 124,375 117,714 56,418 -
-
NP to SH -502,827 -585,480 48,417 63,816 123,733 116,590 48,108 -
-
Tax Rate - - 25.67% 2.99% 18.35% 36.71% 23.36% -
Total Cost 1,101,412 1,246,251 551,628 584,247 517,016 576,705 347,755 115.51%
-
Net Worth 4,755,459 5,107,715 5,396,967 5,514,293 5,631,618 5,631,618 5,631,618 -10.65%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 4,755,459 5,107,715 5,396,967 5,514,293 5,631,618 5,631,618 5,631,618 -10.65%
NOSH 5,870,937 5,870,937 5,866,269 5,866,269 5,866,269 5,866,269 5,866,269 0.05%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -87.30% -90.55% 8.11% 11.76% 19.39% 16.95% 13.96% -
ROE -10.57% -11.46% 0.90% 1.16% 2.20% 2.07% 0.85% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 10.02 11.14 10.23 11.29 10.93 11.84 6.89 28.33%
EPS -8.56 -9.97 0.83 1.09 2.11 1.99 0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.87 0.92 0.94 0.96 0.96 0.96 -10.69%
Adjusted Per Share Value based on latest NOSH - 5,866,269
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 9.92 11.03 10.13 11.17 10.82 11.71 6.82 28.34%
EPS -8.48 -9.88 0.82 1.08 2.09 1.97 0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8022 0.8616 0.9104 0.9302 0.95 0.95 0.95 -10.65%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.53 0.72 0.835 0.765 0.73 0.76 0.75 -
P/RPS 5.29 6.46 8.16 6.78 6.68 6.42 10.89 -38.17%
P/EPS -6.19 -7.22 101.17 70.32 34.61 38.24 91.45 -
EY -16.16 -13.85 0.99 1.42 2.89 2.62 1.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.83 0.91 0.81 0.76 0.79 0.78 -11.43%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 29/08/18 31/05/18 26/02/18 23/11/17 25/08/17 31/05/17 -
Price 0.315 0.53 0.77 0.87 0.785 0.75 0.775 -
P/RPS 3.14 4.76 7.52 7.71 7.18 6.34 11.25 -57.25%
P/EPS -3.68 -5.31 93.29 79.97 37.22 37.74 94.50 -
EY -27.19 -18.82 1.07 1.25 2.69 2.65 1.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.61 0.84 0.93 0.82 0.78 0.81 -38.54%

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