[ARMADA] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -67.05%
YoY- 11.22%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 600,342 404,173 430,768 572,151 468,917 488,755 335,112 10.20%
PBT 65,540 73,617 55,937 105,205 86,390 130,901 107,978 -7.98%
Tax -16,826 -17,199 -34,772 -32,160 -19,660 -20,490 -17,941 -1.06%
NP 48,714 56,418 21,165 73,045 66,730 110,411 90,037 -9.72%
-
NP to SH 48,417 48,108 23,430 72,048 64,778 109,670 89,709 -9.76%
-
Tax Rate 25.67% 23.36% 62.16% 30.57% 22.76% 15.65% 16.62% -
Total Cost 551,628 347,755 409,603 499,106 402,187 378,344 245,075 14.47%
-
Net Worth 5,396,967 5,631,618 6,687,546 7,039,523 4,426,008 3,929,353 3,547,316 7.24%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 5,396,967 5,631,618 6,687,546 7,039,523 4,426,008 3,929,353 3,547,316 7.24%
NOSH 5,866,269 5,866,269 5,866,269 5,866,269 2,931,131 2,932,352 2,931,666 12.24%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 8.11% 13.96% 4.91% 12.77% 14.23% 22.59% 26.87% -
ROE 0.90% 0.85% 0.35% 1.02% 1.46% 2.79% 2.53% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 10.23 6.89 7.34 9.75 16.00 16.67 11.43 -1.83%
EPS 0.83 0.82 0.40 1.23 2.21 3.74 3.06 -19.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.96 1.14 1.20 1.51 1.34 1.21 -4.46%
Adjusted Per Share Value based on latest NOSH - 5,866,269
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 10.14 6.83 7.28 9.67 7.92 8.26 5.66 10.20%
EPS 0.82 0.81 0.40 1.22 1.09 1.85 1.52 -9.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9117 0.9514 1.1297 1.1892 0.7477 0.6638 0.5993 7.23%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.835 0.75 0.79 1.03 3.91 3.76 4.40 -
P/RPS 8.16 10.89 10.76 10.56 24.44 22.56 38.49 -22.77%
P/EPS 101.17 91.45 197.80 83.86 176.92 100.53 143.79 -5.68%
EY 0.99 1.09 0.51 1.19 0.57 0.99 0.70 5.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.78 0.69 0.86 2.59 2.81 3.64 -20.62%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 31/05/17 31/05/16 26/05/15 23/05/14 21/05/13 28/05/12 -
Price 0.77 0.775 0.65 1.23 3.90 3.98 3.99 -
P/RPS 7.52 11.25 8.85 12.61 24.38 23.88 34.91 -22.56%
P/EPS 93.29 94.50 162.74 100.15 176.47 106.42 130.39 -5.42%
EY 1.07 1.06 0.61 1.00 0.57 0.94 0.77 5.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.81 0.57 1.03 2.58 2.97 3.30 -20.38%

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