[ARMADA] YoY Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -232.59%
YoY- -738.85%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 2,070,705 2,418,739 2,402,130 1,317,389 2,179,734 2,397,339 2,073,004 -0.01%
PBT 82,191 -2,296,872 492,230 -1,944,264 -171,392 309,182 479,973 -25.47%
Tax -44,033 -22,276 -115,823 -60,772 -70,385 -84,817 -44,875 -0.31%
NP 38,158 -2,319,148 376,407 -2,005,036 -241,777 224,365 435,098 -33.33%
-
NP to SH 58,618 -2,302,769 352,247 -1,967,651 -234,566 218,690 431,191 -28.28%
-
Tax Rate 53.57% - 23.53% - - 27.43% 9.35% -
Total Cost 2,032,547 4,737,887 2,025,723 3,322,425 2,421,511 2,172,974 1,637,906 3.66%
-
Net Worth 3,231,092 3,346,434 5,514,293 5,572,962 7,274,174 6,919,331 4,367,604 -4.89%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - 48,103 98,074 95,266 -
Div Payout % - - - - 0.00% 44.85% 22.09% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 3,231,092 3,346,434 5,514,293 5,572,962 7,274,174 6,919,331 4,367,604 -4.89%
NOSH 5,876,524 5,870,937 5,866,269 5,866,276 5,866,269 5,866,269 2,931,278 12.28%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 1.84% -95.88% 15.67% -152.20% -11.09% 9.36% 20.99% -
ROE 1.81% -68.81% 6.39% -35.31% -3.22% 3.16% 9.87% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 35.25 41.20 40.95 22.46 37.16 39.84 70.72 -10.95%
EPS 1.00 -39.22 6.00 -33.54 -4.00 4.32 14.71 -36.10%
DPS 0.00 0.00 0.00 0.00 0.82 1.63 3.25 -
NAPS 0.55 0.57 0.94 0.95 1.24 1.15 1.49 -15.29%
Adjusted Per Share Value based on latest NOSH - 5,864,984
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 34.93 40.80 40.52 22.22 36.77 40.44 34.97 -0.01%
EPS 0.99 -38.85 5.94 -33.19 -3.96 3.69 7.27 -28.26%
DPS 0.00 0.00 0.00 0.00 0.81 1.65 1.61 -
NAPS 0.5451 0.5645 0.9302 0.9401 1.2271 1.1673 0.7368 -4.89%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.53 0.155 0.765 0.605 1.02 1.09 4.03 -
P/RPS 1.50 0.38 1.87 2.69 2.75 2.74 5.70 -19.94%
P/EPS 53.12 -0.40 12.74 -1.80 -25.51 29.99 27.40 11.65%
EY 1.88 -253.05 7.85 -55.44 -3.92 3.33 3.65 -10.46%
DY 0.00 0.00 0.00 0.00 0.80 1.50 0.81 -
P/NAPS 0.96 0.27 0.81 0.64 0.82 0.95 2.70 -15.82%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 28/02/19 26/02/18 28/02/17 26/02/16 26/02/15 20/02/14 -
Price 0.335 0.18 0.87 0.725 1.00 1.16 3.95 -
P/RPS 0.95 0.44 2.12 3.23 2.69 2.91 5.59 -25.56%
P/EPS 33.57 -0.46 14.49 -2.16 -25.01 31.92 26.85 3.79%
EY 2.98 -217.91 6.90 -46.26 -4.00 3.13 3.72 -3.62%
DY 0.00 0.00 0.00 0.00 0.82 1.41 0.82 -
P/NAPS 0.61 0.32 0.93 0.76 0.81 1.01 2.65 -21.70%

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