[ARMADA] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 1.05%
YoY- 22.02%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,667,274 2,062,456 2,117,996 1,939,970 1,439,426 1,538,242 1,082,630 7.45%
PBT -939,426 -338,238 428,042 507,528 438,908 342,272 307,172 -
Tax -50,644 -113,538 -91,546 -58,482 -73,614 -56,048 -26,572 11.33%
NP -990,070 -451,776 336,496 449,046 365,294 286,224 280,600 -
-
NP to SH -989,788 -438,968 326,314 443,270 363,270 284,666 280,600 -
-
Tax Rate - - 21.39% 11.52% 16.77% 16.38% 8.65% -
Total Cost 2,657,344 2,514,232 1,781,500 1,490,924 1,074,132 1,252,018 802,030 22.07%
-
Net Worth 6,276,908 6,804,872 4,460,407 4,098,929 3,720,587 1,347,936 0 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 6,276,908 6,804,872 4,460,407 4,098,929 3,720,587 1,347,936 0 -
NOSH 5,866,269 5,866,269 2,934,478 2,927,807 2,929,596 2,284,638 1,992,897 19.69%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -59.38% -21.90% 15.89% 23.15% 25.38% 18.61% 25.92% -
ROE -15.77% -6.45% 7.32% 10.81% 9.76% 21.12% 0.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 28.42 35.16 72.18 66.26 49.13 67.33 54.32 -10.22%
EPS -16.88 -7.48 11.12 15.14 12.40 12.46 14.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.16 1.52 1.40 1.27 0.59 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,931,020
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 28.13 34.79 35.73 32.73 24.28 25.95 18.26 7.46%
EPS -16.70 -7.41 5.50 7.48 6.13 4.80 4.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0589 1.1479 0.7524 0.6915 0.6276 0.2274 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 - - -
Price 0.725 1.14 3.40 3.88 4.00 0.00 0.00 -
P/RPS 2.55 3.24 4.71 5.86 8.14 0.00 0.00 -
P/EPS -4.30 -15.23 30.58 25.63 32.26 0.00 0.00 -
EY -23.27 -6.56 3.27 3.90 3.10 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.98 2.24 2.77 3.15 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 27/08/15 20/08/14 20/08/13 16/08/12 25/08/11 - -
Price 0.765 0.86 3.33 3.75 3.75 3.80 0.00 -
P/RPS 2.69 2.45 4.61 5.66 7.63 5.64 0.00 -
P/EPS -4.53 -11.49 29.95 24.77 30.24 30.50 0.00 -
EY -22.06 -8.70 3.34 4.04 3.31 3.28 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.74 2.19 2.68 2.95 6.44 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