[ARMADA] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 25.94%
YoY- -26.38%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 2,197,184 1,667,274 2,062,456 2,117,996 1,939,970 1,439,426 1,538,242 6.11%
PBT 519,202 -939,426 -338,238 428,042 507,528 438,908 342,272 7.18%
Tax -170,938 -50,644 -113,538 -91,546 -58,482 -73,614 -56,048 20.40%
NP 348,264 -990,070 -451,776 336,496 449,046 365,294 286,224 3.32%
-
NP to SH 329,396 -989,788 -438,968 326,314 443,270 363,270 284,666 2.45%
-
Tax Rate 32.92% - - 21.39% 11.52% 16.77% 16.38% -
Total Cost 1,848,920 2,657,344 2,514,232 1,781,500 1,490,924 1,074,132 1,252,018 6.70%
-
Net Worth 5,631,618 6,276,908 6,804,872 4,460,407 4,098,929 3,720,587 1,347,936 26.88%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 5,631,618 6,276,908 6,804,872 4,460,407 4,098,929 3,720,587 1,347,936 26.88%
NOSH 5,866,269 5,866,269 5,866,269 2,934,478 2,927,807 2,929,596 2,284,638 17.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 15.85% -59.38% -21.90% 15.89% 23.15% 25.38% 18.61% -
ROE 5.85% -15.77% -6.45% 7.32% 10.81% 9.76% 21.12% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 37.45 28.42 35.16 72.18 66.26 49.13 67.33 -9.30%
EPS 5.62 -16.88 -7.48 11.12 15.14 12.40 12.46 -12.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 1.07 1.16 1.52 1.40 1.27 0.59 8.44%
Adjusted Per Share Value based on latest NOSH - 2,936,686
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 37.12 28.17 34.84 35.78 32.77 24.32 25.99 6.11%
EPS 5.56 -16.72 -7.42 5.51 7.49 6.14 4.81 2.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9514 1.0604 1.1496 0.7535 0.6924 0.6285 0.2277 26.88%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 - -
Price 0.76 0.725 1.14 3.40 3.88 4.00 0.00 -
P/RPS 2.03 2.55 3.24 4.71 5.86 8.14 0.00 -
P/EPS 13.53 -4.30 -15.23 30.58 25.63 32.26 0.00 -
EY 7.39 -23.27 -6.56 3.27 3.90 3.10 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.68 0.98 2.24 2.77 3.15 0.00 -
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 26/08/16 27/08/15 20/08/14 20/08/13 16/08/12 25/08/11 -
Price 0.75 0.765 0.86 3.33 3.75 3.75 3.80 -
P/RPS 2.00 2.69 2.45 4.61 5.66 7.63 5.64 -15.85%
P/EPS 13.36 -4.53 -11.49 29.95 24.77 30.24 30.50 -12.84%
EY 7.49 -22.06 -8.70 3.34 4.04 3.31 3.28 14.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.71 0.74 2.19 2.68 2.95 6.44 -29.63%

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