[ARMADA] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 54.7%
YoY- 23.92%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,211,143 1,590,692 1,695,507 1,516,290 1,181,416 1,173,042 870,216 5.65%
PBT -552,735 -67,381 341,733 392,572 332,863 282,385 262,941 -
Tax -45,833 -87,532 -62,400 -46,528 -54,751 -44,010 -22,562 12.52%
NP -598,568 -154,913 279,333 346,044 278,112 238,375 240,379 -
-
NP to SH -591,606 -149,486 271,250 342,873 276,683 234,911 240,379 -
-
Tax Rate - - 18.26% 11.85% 16.45% 15.59% 8.58% -
Total Cost 1,809,711 1,745,605 1,416,174 1,170,246 903,304 934,667 629,837 19.21%
-
Net Worth 6,335,571 7,508,824 7,419,207 4,278,586 3,659,828 2,678,809 0 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 6,335,571 7,508,824 7,419,207 4,278,586 3,659,828 2,678,809 0 -
NOSH 5,866,269 5,866,269 4,725,609 2,930,538 2,927,862 2,289,580 1,993,192 19.69%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -49.42% -9.74% 16.47% 22.82% 23.54% 20.32% 27.62% -
ROE -9.34% -1.99% 3.66% 8.01% 7.56% 8.77% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 20.65 27.12 35.88 51.74 40.35 51.23 43.66 -11.72%
EPS -10.08 -2.55 5.74 11.70 9.45 10.26 12.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.28 1.57 1.46 1.25 1.17 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,928,454
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 20.46 26.87 28.64 25.61 19.96 19.82 14.70 5.65%
EPS -9.99 -2.53 4.58 5.79 4.67 3.97 4.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0703 1.2685 1.2533 0.7228 0.6183 0.4525 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 - -
Price 0.70 0.925 1.90 3.90 3.69 3.36 0.00 -
P/RPS 3.39 3.41 5.30 7.54 9.14 6.56 0.00 -
P/EPS -6.94 -36.30 33.10 33.33 39.05 32.75 0.00 -
EY -14.41 -2.75 3.02 3.00 2.56 3.05 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.72 1.21 2.67 2.95 2.87 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 19/11/15 20/11/14 20/11/13 21/11/12 21/11/11 - -
Price 0.60 1.01 1.38 4.03 3.84 3.97 0.00 -
P/RPS 2.91 3.72 3.85 7.79 9.52 7.75 0.00 -
P/EPS -5.95 -39.64 24.04 34.44 40.63 38.69 0.00 -
EY -16.81 -2.52 4.16 2.90 2.46 2.58 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.79 0.88 2.76 3.07 3.39 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