[ARMADA] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -19.54%
YoY- -295.76%
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,555,062 1,842,431 1,739,983 1,211,143 1,590,692 1,695,507 1,516,290 0.42%
PBT 332,337 -1,033,427 411,927 -552,735 -67,381 341,733 392,572 -2.73%
Tax -37,374 -23,433 -113,420 -45,833 -87,532 -62,400 -46,528 -3.58%
NP 294,963 -1,056,860 298,507 -598,568 -154,913 279,333 346,044 -2.62%
-
NP to SH 293,794 -1,039,890 288,431 -591,606 -149,486 271,250 342,873 -2.54%
-
Tax Rate 11.25% - 27.53% - - 18.26% 11.85% -
Total Cost 1,260,099 2,899,291 1,441,476 1,809,711 1,745,605 1,416,174 1,170,246 1.24%
-
Net Worth 3,465,720 4,755,459 5,631,618 6,335,571 7,508,824 7,419,207 4,278,586 -3.44%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 3,465,720 4,755,459 5,631,618 6,335,571 7,508,824 7,419,207 4,278,586 -3.44%
NOSH 5,876,524 5,870,937 5,866,269 5,866,269 5,866,269 4,725,609 2,930,538 12.28%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 18.97% -57.36% 17.16% -49.42% -9.74% 16.47% 22.82% -
ROE 8.48% -21.87% 5.12% -9.34% -1.99% 3.66% 8.01% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 26.47 31.38 29.66 20.65 27.12 35.88 51.74 -10.56%
EPS 5.00 -17.71 4.92 -10.08 -2.55 5.74 11.70 -13.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.81 0.96 1.08 1.28 1.57 1.46 -14.01%
Adjusted Per Share Value based on latest NOSH - 5,866,269
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 26.23 31.08 29.35 20.43 26.83 28.60 25.58 0.41%
EPS 4.96 -17.54 4.87 -9.98 -2.52 4.58 5.78 -2.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5846 0.8022 0.95 1.0688 1.2667 1.2516 0.7218 -3.45%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.325 0.53 0.73 0.70 0.925 1.90 3.90 -
P/RPS 1.23 1.69 2.46 3.39 3.41 5.30 7.54 -26.07%
P/EPS 6.50 -2.99 14.85 -6.94 -36.30 33.10 33.33 -23.83%
EY 15.39 -33.42 6.74 -14.41 -2.75 3.02 3.00 31.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.65 0.76 0.65 0.72 1.21 2.67 -23.14%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 22/11/19 23/11/18 23/11/17 23/11/16 19/11/15 20/11/14 20/11/13 -
Price 0.505 0.315 0.785 0.60 1.01 1.38 4.03 -
P/RPS 1.91 1.00 2.65 2.91 3.72 3.85 7.79 -20.87%
P/EPS 10.10 -1.78 15.97 -5.95 -39.64 24.04 34.44 -18.48%
EY 9.90 -56.23 6.26 -16.81 -2.52 4.16 2.90 22.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.39 0.82 0.56 0.79 0.88 2.76 -17.65%

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