[ARMADA] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 65.04%
YoY- -2.27%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 719,713 335,112 1,543,896 1,173,042 769,121 376,159 1,241,383 -30.49%
PBT 219,454 107,978 435,890 282,385 171,136 95,473 383,266 -31.06%
Tax -36,807 -17,941 -70,559 -44,010 -28,024 -13,399 -32,511 8.63%
NP 182,647 90,037 365,331 238,375 143,112 82,074 350,755 -35.30%
-
NP to SH 181,635 89,709 359,672 234,911 142,333 82,074 350,755 -35.54%
-
Tax Rate 16.77% 16.62% 16.19% 15.59% 16.38% 14.03% 8.48% -
Total Cost 537,066 245,075 1,178,565 934,667 626,009 294,085 890,628 -28.64%
-
Net Worth 3,720,587 3,547,316 2,974,730 2,678,809 1,347,936 0 597,199 238.95%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 61,461 - - - - -
Div Payout % - - 17.09% - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 3,720,587 3,547,316 2,974,730 2,678,809 1,347,936 0 597,199 238.95%
NOSH 2,929,596 2,931,666 2,458,455 2,289,580 2,284,638 2,254,780 1,990,663 29.41%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 25.38% 26.87% 23.66% 20.32% 18.61% 21.82% 28.26% -
ROE 4.88% 2.53% 12.09% 8.77% 10.56% 0.00% 58.73% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 24.57 11.43 62.80 51.23 33.66 16.68 62.36 -46.28%
EPS 6.20 3.06 14.63 10.26 6.23 3.64 17.62 -50.19%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.21 1.21 1.17 0.59 0.00 0.30 161.92%
Adjusted Per Share Value based on latest NOSH - 2,788,494
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 12.16 5.66 26.08 19.82 12.99 6.35 20.97 -30.48%
EPS 3.07 1.52 6.08 3.97 2.40 1.39 5.93 -35.55%
DPS 0.00 0.00 1.04 0.00 0.00 0.00 0.00 -
NAPS 0.6285 0.5993 0.5025 0.4525 0.2277 0.00 0.1009 238.91%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 - - - -
Price 4.00 4.40 4.10 3.36 0.00 0.00 0.00 -
P/RPS 16.28 38.49 6.53 6.56 0.00 0.00 0.00 -
P/EPS 64.52 143.79 28.02 32.75 0.00 0.00 0.00 -
EY 1.55 0.70 3.57 3.05 0.00 0.00 0.00 -
DY 0.00 0.00 0.61 0.00 0.00 0.00 0.00 -
P/NAPS 3.15 3.64 3.39 2.87 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 28/05/12 27/02/12 21/11/11 25/08/11 - - -
Price 3.75 3.99 4.01 3.97 3.80 0.00 0.00 -
P/RPS 15.26 34.91 6.39 7.75 11.29 0.00 0.00 -
P/EPS 60.48 130.39 27.41 38.69 61.00 0.00 0.00 -
EY 1.65 0.77 3.65 2.58 1.64 0.00 0.00 -
DY 0.00 0.00 0.62 0.00 0.00 0.00 0.00 -
P/NAPS 2.95 3.30 3.31 3.39 6.44 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