[ARMADA] YoY Cumulative 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- 102.09%
YoY- 22.02%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 833,637 1,031,228 1,058,998 969,985 719,713 769,121 541,315 7.45%
PBT -469,713 -169,119 214,021 253,764 219,454 171,136 153,586 -
Tax -25,322 -56,769 -45,773 -29,241 -36,807 -28,024 -13,286 11.33%
NP -495,035 -225,888 168,248 224,523 182,647 143,112 140,300 -
-
NP to SH -494,894 -219,484 163,157 221,635 181,635 142,333 140,300 -
-
Tax Rate - - 21.39% 11.52% 16.77% 16.38% 8.65% -
Total Cost 1,328,672 1,257,116 890,750 745,462 537,066 626,009 401,015 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 -7.88% -3.23% 3.66% 5.41% 4.88% 10.56% 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 14.21 17.58 36.09 33.13 24.57 33.66 27.16 -10.22%
EPS -8.44 -3.74 5.56 7.57 6.20 6.23 7.04 -
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 14.06 17.40 17.86 16.36 12.14 12.97 9.13 7.45%
EPS -8.35 -3.70 2.75 3.74 3.06 2.40 2.37 -
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 5.10 6.49 9.42 11.71 16.28 0.00 0.00 -
P/EPS -8.59 -30.47 61.15 51.25 64.52 0.00 0.00 -
EY -11.64 -3.28 1.64 1.95 1.55 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 5.38 4.89 9.23 11.32 15.26 11.29 0.00 -
P/EPS -9.07 -22.99 59.89 49.54 60.48 61.00 0.00 -
EY -11.03 -4.35 1.67 2.02 1.65 1.64 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