[ARMADA] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -76.6%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,543,896 1,173,042 769,121 376,159 1,241,383 870,216 541,315 100.73%
PBT 435,890 282,385 171,136 95,473 383,266 262,941 153,586 100.07%
Tax -70,559 -44,010 -28,024 -13,399 -32,511 -22,562 -13,286 203.47%
NP 365,331 238,375 143,112 82,074 350,755 240,379 140,300 88.94%
-
NP to SH 359,672 234,911 142,333 82,074 350,755 240,379 140,300 86.99%
-
Tax Rate 16.19% 15.59% 16.38% 14.03% 8.48% 8.58% 8.65% -
Total Cost 1,178,565 934,667 626,009 294,085 890,628 629,837 401,015 104.77%
-
Net Worth 2,974,730 2,678,809 1,347,936 0 597,199 0 0 -
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 61,461 - - - - - - -
Div Payout % 17.09% - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 2,974,730 2,678,809 1,347,936 0 597,199 0 0 -
NOSH 2,458,455 2,289,580 2,284,638 2,254,780 1,990,663 1,993,192 1,992,897 14.97%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 23.66% 20.32% 18.61% 21.82% 28.26% 27.62% 25.92% -
ROE 12.09% 8.77% 10.56% 0.00% 58.73% 0.00% 0.00% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 62.80 51.23 33.66 16.68 62.36 43.66 27.16 74.59%
EPS 14.63 10.26 6.23 3.64 17.62 12.06 7.04 62.63%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.17 0.59 0.00 0.30 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,254,780
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 26.08 19.82 12.99 6.35 20.97 14.70 9.14 100.79%
EPS 6.08 3.97 2.40 1.39 5.93 4.06 2.37 87.07%
DPS 1.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5025 0.4525 0.2277 0.00 0.1009 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 - - - - - -
Price 4.10 3.36 0.00 0.00 0.00 0.00 0.00 -
P/RPS 6.53 6.56 0.00 0.00 0.00 0.00 0.00 -
P/EPS 28.02 32.75 0.00 0.00 0.00 0.00 0.00 -
EY 3.57 3.05 0.00 0.00 0.00 0.00 0.00 -
DY 0.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.39 2.87 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 21/11/11 25/08/11 - - - - -
Price 4.01 3.97 3.80 0.00 0.00 0.00 0.00 -
P/RPS 6.39 7.75 11.29 0.00 0.00 0.00 0.00 -
P/EPS 27.41 38.69 61.00 0.00 0.00 0.00 0.00 -
EY 3.65 2.58 1.64 0.00 0.00 0.00 0.00 -
DY 0.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 3.39 6.44 0.00 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