[ARMADA] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 14.83%
YoY- -12.52%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 589,042 701,832 556,714 477,768 370,854 371,167 9.67%
PBT -104,011 -32,551 87,401 135,754 153,505 120,325 -
Tax 17,147 -22,417 1,653 -25,848 -26,549 -9,949 -
NP -86,864 -54,968 89,054 109,906 126,956 110,376 -
-
NP to SH -85,080 -52,560 88,318 109,145 124,761 110,376 -
-
Tax Rate - - -1.89% 19.04% 17.30% 8.27% -
Total Cost 675,906 756,800 467,660 367,862 243,898 260,791 20.96%
-
Net Worth 7,274,174 6,919,331 4,371,887 3,774,719 3,543,680 596,627 64.85%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 48,103 98,074 95,359 87,784 73,216 - -
Div Payout % 0.00% 0.00% 107.97% 80.43% 58.69% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 7,274,174 6,919,331 4,371,887 3,774,719 3,543,680 596,627 64.85%
NOSH 5,866,269 5,866,269 2,934,152 2,926,139 2,928,661 1,988,756 24.13%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -14.75% -7.83% 16.00% 23.00% 34.23% 29.74% -
ROE -1.17% -0.76% 2.02% 2.89% 3.52% 18.50% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 10.04 11.66 18.97 16.33 12.66 18.66 -11.65%
EPS -1.45 -0.87 3.01 3.73 4.26 5.55 -
DPS 0.82 1.63 3.25 3.00 2.50 0.00 -
NAPS 1.24 1.15 1.49 1.29 1.21 0.30 32.79%
Adjusted Per Share Value based on latest NOSH - 2,926,139
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 9.94 11.84 9.39 8.06 6.26 6.26 9.68%
EPS -1.44 -0.89 1.49 1.84 2.10 1.86 -
DPS 0.81 1.65 1.61 1.48 1.24 0.00 -
NAPS 1.2271 1.1673 0.7375 0.6368 0.5978 0.1006 64.86%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 - -
Price 1.02 1.09 4.03 3.98 4.10 0.00 -
P/RPS 10.16 9.34 21.24 24.38 32.38 0.00 -
P/EPS -70.33 -124.78 133.89 106.70 96.24 0.00 -
EY -1.42 -0.80 0.75 0.94 1.04 0.00 -
DY 0.80 1.50 0.81 0.75 0.61 0.00 -
P/NAPS 0.82 0.95 2.70 3.09 3.39 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 26/02/16 26/02/15 20/02/14 22/02/13 27/02/12 - -
Price 1.00 1.16 3.95 3.78 4.01 0.00 -
P/RPS 9.96 9.94 20.82 23.15 31.67 0.00 -
P/EPS -68.95 -132.79 131.23 101.34 94.13 0.00 -
EY -1.45 -0.75 0.76 0.99 1.06 0.00 -
DY 0.82 1.41 0.82 0.79 0.62 0.00 -
P/NAPS 0.81 1.01 2.65 2.93 3.31 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