[ARMADA] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -25.64%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 370,854 403,921 392,962 376,159 371,167 328,901 278,854 20.87%
PBT 153,505 111,249 75,663 95,473 120,325 109,355 80,767 53.25%
Tax -26,549 -15,986 -14,625 -13,399 -9,949 -9,276 -7,109 140.13%
NP 126,956 95,263 61,038 82,074 110,376 100,079 73,658 43.61%
-
NP to SH 124,761 92,578 60,259 82,074 110,376 100,079 73,658 41.95%
-
Tax Rate 17.30% 14.37% 19.33% 14.03% 8.27% 8.48% 8.80% -
Total Cost 243,898 308,658 331,924 294,085 260,791 228,822 205,196 12.17%
-
Net Worth 3,543,680 3,262,537 1,346,697 0 596,627 0 0 -
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 73,216 - - - - - - -
Div Payout % 58.69% - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 3,543,680 3,262,537 1,346,697 0 596,627 0 0 -
NOSH 2,928,661 2,788,494 2,282,537 2,254,780 1,988,756 1,993,605 1,996,151 29.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 34.23% 23.58% 15.53% 21.82% 29.74% 30.43% 26.41% -
ROE 3.52% 2.84% 4.47% 0.00% 18.50% 0.00% 0.00% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 12.66 14.49 17.22 16.68 18.66 16.50 13.97 -6.33%
EPS 4.26 3.32 2.64 3.64 5.55 5.02 3.69 10.02%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.17 0.59 0.00 0.30 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,254,780
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 6.26 6.81 6.63 6.35 6.26 5.55 4.70 20.99%
EPS 2.10 1.56 1.02 1.38 1.86 1.69 1.24 41.94%
DPS 1.24 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5978 0.5504 0.2272 0.00 0.1006 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 - - - - - -
Price 4.10 3.36 0.00 0.00 0.00 0.00 0.00 -
P/RPS 32.38 23.20 0.00 0.00 0.00 0.00 0.00 -
P/EPS 96.24 101.20 0.00 0.00 0.00 0.00 0.00 -
EY 1.04 0.99 0.00 0.00 0.00 0.00 0.00 -
DY 0.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.39 2.87 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 21/11/11 25/08/11 - - - - -
Price 4.01 3.97 3.80 0.00 0.00 0.00 0.00 -
P/RPS 31.67 27.41 22.07 0.00 0.00 0.00 0.00 -
P/EPS 94.13 119.58 143.94 0.00 0.00 0.00 0.00 -
EY 1.06 0.84 0.69 0.00 0.00 0.00 0.00 -
DY 0.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 3.39 6.44 0.00 0.00 0.00 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