[ARMADA] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 151.87%
YoY- -26.38%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 572,151 2,397,339 1,695,507 1,058,998 468,917 2,073,004 1,516,290 -47.81%
PBT 105,205 309,182 341,733 214,021 86,390 479,973 392,572 -58.46%
Tax -32,160 -84,817 -62,400 -45,773 -19,660 -44,875 -46,528 -21.84%
NP 73,045 224,365 279,333 168,248 66,730 435,098 346,044 -64.58%
-
NP to SH 72,048 218,690 271,250 163,157 64,778 431,191 342,873 -64.68%
-
Tax Rate 30.57% 27.43% 18.26% 21.39% 22.76% 9.35% 11.85% -
Total Cost 499,106 2,172,974 1,416,174 890,750 402,187 1,637,906 1,170,246 -43.36%
-
Net Worth 7,039,523 6,919,331 7,419,207 4,460,407 4,426,008 4,367,604 4,278,586 39.40%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 98,074 - - - 95,266 - -
Div Payout % - 44.85% - - - 22.09% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 7,039,523 6,919,331 7,419,207 4,460,407 4,426,008 4,367,604 4,278,586 39.40%
NOSH 5,866,269 5,866,269 4,725,609 2,934,478 2,931,131 2,931,278 2,930,538 58.90%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 12.77% 9.36% 16.47% 15.89% 14.23% 20.99% 22.82% -
ROE 1.02% 3.16% 3.66% 3.66% 1.46% 9.87% 8.01% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 9.75 39.84 35.88 36.09 16.00 70.72 51.74 -67.16%
EPS 1.23 4.32 5.74 5.56 2.21 14.71 11.70 -77.75%
DPS 0.00 1.63 0.00 0.00 0.00 3.25 0.00 -
NAPS 1.20 1.15 1.57 1.52 1.51 1.49 1.46 -12.26%
Adjusted Per Share Value based on latest NOSH - 2,936,686
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 9.67 40.50 28.64 17.89 7.92 35.02 25.61 -47.79%
EPS 1.22 3.69 4.58 2.76 1.09 7.28 5.79 -64.62%
DPS 0.00 1.66 0.00 0.00 0.00 1.61 0.00 -
NAPS 1.1892 1.1689 1.2533 0.7535 0.7477 0.7378 0.7228 39.40%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.03 1.09 1.90 3.40 3.91 4.03 3.90 -
P/RPS 10.56 2.74 5.30 9.42 24.44 5.70 7.54 25.20%
P/EPS 83.86 29.99 33.10 61.15 176.92 27.40 33.33 85.09%
EY 1.19 3.33 3.02 1.64 0.57 3.65 3.00 -46.04%
DY 0.00 1.50 0.00 0.00 0.00 0.81 0.00 -
P/NAPS 0.86 0.95 1.21 2.24 2.59 2.70 2.67 -53.04%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 26/02/15 20/11/14 20/08/14 23/05/14 20/02/14 20/11/13 -
Price 1.23 1.16 1.38 3.33 3.90 3.95 4.03 -
P/RPS 12.61 2.91 3.85 9.23 24.38 5.59 7.79 37.90%
P/EPS 100.15 31.92 24.04 59.89 176.47 26.85 34.44 103.86%
EY 1.00 3.13 4.16 1.67 0.57 3.72 2.90 -50.85%
DY 0.00 1.41 0.00 0.00 0.00 0.82 0.00 -
P/NAPS 1.03 1.01 0.88 2.19 2.58 2.65 2.76 -48.19%

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