[ARMADA] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 103.5%
YoY- 105.33%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 662,147 641,391 694,419 404,173 106,246 377,506 402,869 39.14%
PBT 80,303 152,326 185,984 73,617 -1,391,529 -83,022 -525,650 -
Tax -2,403 -27,951 -68,270 -17,199 -14,939 -20,511 9,450 -
NP 77,900 124,375 117,714 56,418 -1,406,468 -103,533 -516,200 -
-
NP to SH 63,816 123,733 116,590 48,108 -1,376,045 -96,712 -518,324 -
-
Tax Rate 2.99% 18.35% 36.71% 23.36% - - - -
Total Cost 584,247 517,016 576,705 347,755 1,512,714 481,039 919,069 -26.00%
-
Net Worth 5,514,293 5,631,618 5,631,618 5,631,618 5,571,734 6,335,571 6,276,908 -8.25%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 5,514,293 5,631,618 5,631,618 5,631,618 5,571,734 6,335,571 6,276,908 -8.25%
NOSH 5,866,269 5,866,269 5,866,269 5,866,269 5,864,984 5,866,269 5,866,269 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 11.76% 19.39% 16.95% 13.96% -1,323.78% -27.43% -128.13% -
ROE 1.16% 2.20% 2.07% 0.85% -24.70% -1.53% -8.26% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 11.29 10.93 11.84 6.89 1.81 6.44 6.87 39.13%
EPS 1.09 2.11 1.99 0.82 -23.46 -1.65 -8.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.96 0.96 0.96 0.95 1.08 1.07 -8.25%
Adjusted Per Share Value based on latest NOSH - 5,866,269
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 11.19 10.84 11.73 6.83 1.79 6.38 6.81 39.12%
EPS 1.08 2.09 1.97 0.81 -23.25 -1.63 -8.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9315 0.9514 0.9514 0.9514 0.9412 1.0703 1.0604 -8.25%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.765 0.73 0.76 0.75 0.605 0.70 0.725 -
P/RPS 6.78 6.68 6.42 10.89 33.40 10.88 10.56 -25.51%
P/EPS 70.32 34.61 38.24 91.45 -2.58 -42.46 -8.21 -
EY 1.42 2.89 2.62 1.09 -38.78 -2.36 -12.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.76 0.79 0.78 0.64 0.65 0.68 12.33%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 23/11/17 25/08/17 31/05/17 28/02/17 23/11/16 26/08/16 -
Price 0.87 0.785 0.75 0.775 0.725 0.60 0.765 -
P/RPS 7.71 7.18 6.34 11.25 40.02 9.32 11.14 -21.70%
P/EPS 79.97 37.22 37.74 94.50 -3.09 -36.39 -8.66 -
EY 1.25 2.69 2.65 1.06 -32.36 -2.75 -11.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.82 0.78 0.81 0.76 0.56 0.71 19.65%

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
1 person likes this. Showing 0 of 0 comments
Post a Comment