[ARMADA] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 10.83%
YoY- -20.89%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 2,062,456 2,288,604 2,397,339 2,260,676 2,117,996 1,875,668 2,073,004 -0.34%
PBT -338,238 420,820 309,182 455,644 428,042 345,560 479,973 -
Tax -113,538 -128,640 -84,817 -83,200 -91,546 -78,640 -44,875 85.99%
NP -451,776 292,180 224,365 372,444 336,496 266,920 435,098 -
-
NP to SH -438,968 288,192 218,690 361,666 326,314 259,112 431,191 -
-
Tax Rate - 30.57% 27.43% 18.26% 21.39% 22.76% 9.35% -
Total Cost 2,514,232 1,996,424 2,172,974 1,888,232 1,781,500 1,608,748 1,637,906 33.17%
-
Net Worth 6,804,872 7,039,523 6,919,331 7,419,207 4,460,407 4,426,008 4,367,604 34.50%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 98,074 - - - 95,266 -
Div Payout % - - 44.85% - - - 22.09% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 6,804,872 7,039,523 6,919,331 7,419,207 4,460,407 4,426,008 4,367,604 34.50%
NOSH 5,866,269 5,866,269 5,866,269 4,725,609 2,934,478 2,931,131 2,931,278 59.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -21.90% 12.77% 9.36% 16.47% 15.89% 14.23% 20.99% -
ROE -6.45% 4.09% 3.16% 4.87% 7.32% 5.85% 9.87% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 35.16 39.01 39.84 47.84 72.18 63.99 70.72 -37.32%
EPS -7.48 4.92 4.32 7.65 11.12 8.84 14.71 -
DPS 0.00 0.00 1.63 0.00 0.00 0.00 3.25 -
NAPS 1.16 1.20 1.15 1.57 1.52 1.51 1.49 -15.41%
Adjusted Per Share Value based on latest NOSH - 4,720,218
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 34.84 38.66 40.50 38.19 35.78 31.69 35.02 -0.34%
EPS -7.42 4.87 3.69 6.11 5.51 4.38 7.28 -
DPS 0.00 0.00 1.66 0.00 0.00 0.00 1.61 -
NAPS 1.1496 1.1892 1.1689 1.2533 0.7535 0.7477 0.7378 34.51%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.14 1.03 1.09 1.90 3.40 3.91 4.03 -
P/RPS 3.24 2.64 2.74 3.97 4.71 6.11 5.70 -31.45%
P/EPS -15.23 20.97 29.99 24.83 30.58 44.23 27.40 -
EY -6.56 4.77 3.33 4.03 3.27 2.26 3.65 -
DY 0.00 0.00 1.50 0.00 0.00 0.00 0.81 -
P/NAPS 0.98 0.86 0.95 1.21 2.24 2.59 2.70 -49.21%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 26/05/15 26/02/15 20/11/14 20/08/14 23/05/14 20/02/14 -
Price 0.86 1.23 1.16 1.38 3.33 3.90 3.95 -
P/RPS 2.45 3.15 2.91 2.88 4.61 6.09 5.59 -42.38%
P/EPS -11.49 25.04 31.92 18.03 29.95 44.12 26.85 -
EY -8.70 3.99 3.13 5.55 3.34 2.27 3.72 -
DY 0.00 0.00 1.41 0.00 0.00 0.00 0.82 -
P/NAPS 0.74 1.03 1.01 0.88 2.19 2.58 2.65 -57.37%

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