[ARMADA] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 73.42%
YoY- 1.45%
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 335,112 1,543,896 1,173,042 769,121 376,159 1,241,383 870,216 -47.03%
PBT 107,978 435,890 282,385 171,136 95,473 383,266 262,941 -44.72%
Tax -17,941 -70,559 -44,010 -28,024 -13,399 -32,511 -22,562 -14.15%
NP 90,037 365,331 238,375 143,112 82,074 350,755 240,379 -48.00%
-
NP to SH 89,709 359,672 234,911 142,333 82,074 350,755 240,379 -48.13%
-
Tax Rate 16.62% 16.19% 15.59% 16.38% 14.03% 8.48% 8.58% -
Total Cost 245,075 1,178,565 934,667 626,009 294,085 890,628 629,837 -46.67%
-
Net Worth 3,547,316 2,974,730 2,678,809 1,347,936 0 597,199 0 -
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 61,461 - - - - - -
Div Payout % - 17.09% - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 3,547,316 2,974,730 2,678,809 1,347,936 0 597,199 0 -
NOSH 2,931,666 2,458,455 2,289,580 2,284,638 2,254,780 1,990,663 1,993,192 29.30%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 26.87% 23.66% 20.32% 18.61% 21.82% 28.26% 27.62% -
ROE 2.53% 12.09% 8.77% 10.56% 0.00% 58.73% 0.00% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 11.43 62.80 51.23 33.66 16.68 62.36 43.66 -59.04%
EPS 3.06 14.63 10.26 6.23 3.64 17.62 12.06 -59.88%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.21 1.17 0.59 0.00 0.30 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,282,537
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 5.65 26.04 19.79 12.97 6.35 20.94 14.68 -47.05%
EPS 1.51 6.07 3.96 2.40 1.38 5.92 4.06 -48.25%
DPS 0.00 1.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5984 0.5018 0.4519 0.2274 0.00 0.1007 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 - - - - -
Price 4.40 4.10 3.36 0.00 0.00 0.00 0.00 -
P/RPS 38.49 6.53 6.56 0.00 0.00 0.00 0.00 -
P/EPS 143.79 28.02 32.75 0.00 0.00 0.00 0.00 -
EY 0.70 3.57 3.05 0.00 0.00 0.00 0.00 -
DY 0.00 0.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.64 3.39 2.87 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 27/02/12 21/11/11 25/08/11 - - - -
Price 3.99 4.01 3.97 3.80 0.00 0.00 0.00 -
P/RPS 34.91 6.39 7.75 11.29 0.00 0.00 0.00 -
P/EPS 130.39 27.41 38.69 61.00 0.00 0.00 0.00 -
EY 0.77 3.65 2.58 1.64 0.00 0.00 0.00 -
DY 0.00 0.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.30 3.31 3.39 6.44 0.00 0.00 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