[ARMADA] YoY 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- 8.28%
YoY- 27.55%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 377,506 559,464 636,509 546,305 461,703 403,921 328,901 2.32%
PBT -83,022 101,738 127,712 138,808 113,409 111,249 109,355 -
Tax -20,511 -30,763 -16,627 -17,287 -17,944 -15,986 -9,276 14.12%
NP -103,533 70,975 111,085 121,521 95,465 95,263 100,079 -
-
NP to SH -96,712 69,998 108,093 121,238 95,048 92,578 100,079 -
-
Tax Rate - 30.24% 13.02% 12.45% 15.82% 14.37% 8.48% -
Total Cost 481,039 488,489 525,424 424,784 366,238 308,658 228,822 13.17%
-
Net Worth 6,335,571 7,508,824 7,410,743 4,275,543 3,655,692 3,262,537 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 7,410,743 4,275,543 3,655,692 3,262,537 0 -
NOSH 5,866,269 5,866,269 4,720,218 2,928,454 2,924,553 2,788,494 1,993,605 19.68%
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 -27.43% 12.69% 17.45% 22.24% 20.68% 23.58% 30.43% -
ROE -1.53% 0.93% 1.46% 2.84% 2.60% 2.84% 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 6.44 9.54 13.48 18.66 15.79 14.49 16.50 -14.50%
EPS -1.65 1.19 2.29 4.14 3.25 3.32 5.02 -
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 6.37 9.44 10.74 9.22 7.79 6.81 5.55 2.32%
EPS -1.63 1.18 1.82 2.05 1.60 1.56 1.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0688 1.2667 1.2502 0.7213 0.6167 0.5504 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 10.88 9.70 14.09 20.91 23.37 23.20 0.00 -
P/EPS -42.46 77.52 82.97 94.20 113.54 101.20 0.00 -
EY -2.36 1.29 1.21 1.06 0.88 0.99 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 9.32 10.59 10.23 21.60 24.32 27.41 0.00 -
P/EPS -36.39 84.64 60.26 97.34 118.15 119.58 0.00 -
EY -2.75 1.18 1.66 1.03 0.85 0.84 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