[ARMADA] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -232.59%
YoY- -738.85%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,739,983 1,098,592 404,173 1,317,389 1,211,143 833,637 430,768 153.41%
PBT 411,927 259,601 73,617 -1,944,264 -552,735 -469,713 55,937 278.05%
Tax -113,420 -85,469 -17,199 -60,772 -45,833 -25,322 -34,772 119.78%
NP 298,507 174,132 56,418 -2,005,036 -598,568 -495,035 21,165 482.80%
-
NP to SH 288,431 164,698 48,108 -1,967,651 -591,606 -494,894 23,430 432.33%
-
Tax Rate 27.53% 32.92% 23.36% - - - 62.16% -
Total Cost 1,441,476 924,460 347,755 3,322,425 1,809,711 1,328,672 409,603 131.18%
-
Net Worth 5,631,618 5,631,618 5,631,618 5,572,962 6,335,571 6,276,908 6,687,546 -10.81%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 5,631,618 5,631,618 5,631,618 5,572,962 6,335,571 6,276,908 6,687,546 -10.81%
NOSH 5,866,269 5,866,269 5,866,269 5,866,276 5,866,269 5,866,269 5,866,269 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 17.16% 15.85% 13.96% -152.20% -49.42% -59.38% 4.91% -
ROE 5.12% 2.92% 0.85% -35.31% -9.34% -7.88% 0.35% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 29.66 18.73 6.89 22.46 20.65 14.21 7.34 153.48%
EPS 4.92 2.81 0.82 -33.54 -10.08 -8.44 0.40 432.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.96 0.96 0.95 1.08 1.07 1.14 -10.81%
Adjusted Per Share Value based on latest NOSH - 5,864,984
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 29.35 18.53 6.82 22.22 20.43 14.06 7.27 153.32%
EPS 4.87 2.78 0.81 -33.19 -9.98 -8.35 0.40 428.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.95 0.95 0.9401 1.0688 1.0589 1.1282 -10.81%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.73 0.76 0.75 0.605 0.70 0.725 0.79 -
P/RPS 2.46 4.06 10.89 2.69 3.39 5.10 10.76 -62.57%
P/EPS 14.85 27.07 91.45 -1.80 -6.94 -8.59 197.80 -82.17%
EY 6.74 3.69 1.09 -55.44 -14.41 -11.64 0.51 458.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.79 0.78 0.64 0.65 0.68 0.69 6.64%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 25/08/17 31/05/17 28/02/17 23/11/16 26/08/16 31/05/16 -
Price 0.785 0.75 0.775 0.725 0.60 0.765 0.65 -
P/RPS 2.65 4.00 11.25 3.23 2.91 5.38 8.85 -55.20%
P/EPS 15.97 26.71 94.50 -2.16 -5.95 -9.07 162.74 -78.69%
EY 6.26 3.74 1.06 -46.26 -16.81 -11.03 0.61 371.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.78 0.81 0.76 0.56 0.71 0.57 27.40%

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