[ARMADA] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 66.25%
YoY- -20.89%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,739,983 1,211,143 1,590,692 1,695,507 1,516,290 1,181,416 1,173,042 6.78%
PBT 411,927 -552,735 -67,381 341,733 392,572 332,863 282,385 6.48%
Tax -113,420 -45,833 -87,532 -62,400 -46,528 -54,751 -44,010 17.07%
NP 298,507 -598,568 -154,913 279,333 346,044 278,112 238,375 3.81%
-
NP to SH 288,431 -591,606 -149,486 271,250 342,873 276,683 234,911 3.47%
-
Tax Rate 27.53% - - 18.26% 11.85% 16.45% 15.59% -
Total Cost 1,441,476 1,809,711 1,745,605 1,416,174 1,170,246 903,304 934,667 7.48%
-
Net Worth 5,631,618 6,335,571 7,508,824 7,419,207 4,278,586 3,659,828 2,678,809 13.17%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 5,631,618 6,335,571 7,508,824 7,419,207 4,278,586 3,659,828 2,678,809 13.17%
NOSH 5,866,269 5,866,269 5,866,269 4,725,609 2,930,538 2,927,862 2,289,580 16.96%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 17.16% -49.42% -9.74% 16.47% 22.82% 23.54% 20.32% -
ROE 5.12% -9.34% -1.99% 3.66% 8.01% 7.56% 8.77% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 29.66 20.65 27.12 35.88 51.74 40.35 51.23 -8.69%
EPS 4.92 -10.08 -2.55 5.74 11.70 9.45 10.26 -11.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 1.08 1.28 1.57 1.46 1.25 1.17 -3.24%
Adjusted Per Share Value based on latest NOSH - 4,720,218
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 29.35 20.43 26.83 28.60 25.58 19.93 19.79 6.78%
EPS 4.87 -9.98 -2.52 4.58 5.78 4.67 3.96 3.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 1.0688 1.2667 1.2516 0.7218 0.6174 0.4519 13.16%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.73 0.70 0.925 1.90 3.90 3.69 3.36 -
P/RPS 2.46 3.39 3.41 5.30 7.54 9.14 6.56 -15.06%
P/EPS 14.85 -6.94 -36.30 33.10 33.33 39.05 32.75 -12.33%
EY 6.74 -14.41 -2.75 3.02 3.00 2.56 3.05 14.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.65 0.72 1.21 2.67 2.95 2.87 -19.84%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 23/11/16 19/11/15 20/11/14 20/11/13 21/11/12 21/11/11 -
Price 0.785 0.60 1.01 1.38 4.03 3.84 3.97 -
P/RPS 2.65 2.91 3.72 3.85 7.79 9.52 7.75 -16.36%
P/EPS 15.97 -5.95 -39.64 24.04 34.44 40.63 38.69 -13.70%
EY 6.26 -16.81 -2.52 4.16 2.90 2.46 2.58 15.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.56 0.79 0.88 2.76 3.07 3.39 -21.04%

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