[ARMADA] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 237.08%
YoY- 11.22%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 589,042 559,464 459,077 572,151 701,832 636,509 590,081 -0.11%
PBT -104,011 101,738 -274,324 105,205 -32,551 127,712 127,631 -
Tax 17,147 -30,763 -24,609 -32,160 -22,417 -16,627 -26,113 -
NP -86,864 70,975 -298,933 73,045 -54,968 111,085 101,518 -
-
NP to SH -85,080 69,998 -291,532 72,048 -52,560 108,093 98,379 -
-
Tax Rate - 30.24% - 30.57% - 13.02% 20.46% -
Total Cost 675,906 488,489 758,010 499,106 756,800 525,424 488,563 24.08%
-
Net Worth 7,274,174 7,508,824 6,804,872 7,039,523 6,919,331 7,410,743 4,463,763 38.35%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 48,103 - - - 98,074 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 7,274,174 7,508,824 6,804,872 7,039,523 6,919,331 7,410,743 4,463,763 38.35%
NOSH 5,866,269 5,866,269 5,866,269 5,866,269 5,866,269 4,720,218 2,936,686 58.41%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -14.75% 12.69% -65.12% 12.77% -7.83% 17.45% 17.20% -
ROE -1.17% 0.93% -4.28% 1.02% -0.76% 1.46% 2.20% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 10.04 9.54 7.83 9.75 11.66 13.48 20.09 -36.94%
EPS -1.45 1.19 -4.97 1.23 -0.87 2.29 3.35 -
DPS 0.82 0.00 0.00 0.00 1.63 0.00 0.00 -
NAPS 1.24 1.28 1.16 1.20 1.15 1.57 1.52 -12.66%
Adjusted Per Share Value based on latest NOSH - 5,866,269
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 9.95 9.45 7.76 9.67 11.86 10.75 9.97 -0.13%
EPS -1.44 1.18 -4.92 1.22 -0.89 1.83 1.66 -
DPS 0.81 0.00 0.00 0.00 1.66 0.00 0.00 -
NAPS 1.2288 1.2685 1.1496 1.1892 1.1689 1.2519 0.7541 38.35%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.02 0.925 1.14 1.03 1.09 1.90 3.40 -
P/RPS 10.16 9.70 14.57 10.56 9.34 14.09 16.92 -28.75%
P/EPS -70.33 77.52 -22.94 83.86 -124.78 82.97 101.49 -
EY -1.42 1.29 -4.36 1.19 -0.80 1.21 0.99 -
DY 0.80 0.00 0.00 0.00 1.50 0.00 0.00 -
P/NAPS 0.82 0.72 0.98 0.86 0.95 1.21 2.24 -48.73%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 19/11/15 27/08/15 26/05/15 26/02/15 20/11/14 20/08/14 -
Price 1.00 1.01 0.86 1.23 1.16 1.38 3.33 -
P/RPS 9.96 10.59 10.99 12.61 9.94 10.23 16.57 -28.71%
P/EPS -68.95 84.64 -17.31 100.15 -132.79 60.26 99.40 -
EY -1.45 1.18 -5.78 1.00 -0.75 1.66 1.01 -
DY 0.82 0.00 0.00 0.00 1.41 0.00 0.00 -
P/NAPS 0.81 0.79 0.74 1.03 1.01 0.88 2.19 -48.38%

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