[ARMADA] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 81.34%
YoY- -238.16%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 694,419 404,173 106,246 377,506 402,869 430,768 589,042 11.60%
PBT 185,984 73,617 -1,391,529 -83,022 -525,650 55,937 -104,011 -
Tax -68,270 -17,199 -14,939 -20,511 9,450 -34,772 17,147 -
NP 117,714 56,418 -1,406,468 -103,533 -516,200 21,165 -86,864 -
-
NP to SH 116,590 48,108 -1,376,045 -96,712 -518,324 23,430 -85,080 -
-
Tax Rate 36.71% 23.36% - - - 62.16% - -
Total Cost 576,705 347,755 1,512,714 481,039 919,069 409,603 675,906 -10.04%
-
Net Worth 5,631,618 5,631,618 5,571,734 6,335,571 6,276,908 6,687,546 7,274,174 -15.69%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - 48,103 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 5,631,618 5,631,618 5,571,734 6,335,571 6,276,908 6,687,546 7,274,174 -15.69%
NOSH 5,866,269 5,866,269 5,864,984 5,866,269 5,866,269 5,866,269 5,866,269 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 16.95% 13.96% -1,323.78% -27.43% -128.13% 4.91% -14.75% -
ROE 2.07% 0.85% -24.70% -1.53% -8.26% 0.35% -1.17% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 11.84 6.89 1.81 6.44 6.87 7.34 10.04 11.63%
EPS 1.99 0.82 -23.46 -1.65 -8.84 0.40 -1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.82 -
NAPS 0.96 0.96 0.95 1.08 1.07 1.14 1.24 -15.69%
Adjusted Per Share Value based on latest NOSH - 5,866,269
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 11.71 6.82 1.79 6.37 6.80 7.27 9.94 11.55%
EPS 1.97 0.81 -23.21 -1.63 -8.74 0.40 -1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.81 -
NAPS 0.95 0.95 0.9399 1.0688 1.0589 1.1282 1.2271 -15.69%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.76 0.75 0.605 0.70 0.725 0.79 1.02 -
P/RPS 6.42 10.89 33.40 10.88 10.56 10.76 10.16 -26.38%
P/EPS 38.24 91.45 -2.58 -42.46 -8.21 197.80 -70.33 -
EY 2.62 1.09 -38.78 -2.36 -12.19 0.51 -1.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.80 -
P/NAPS 0.79 0.78 0.64 0.65 0.68 0.69 0.82 -2.45%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 31/05/17 28/02/17 23/11/16 26/08/16 31/05/16 26/02/16 -
Price 0.75 0.775 0.725 0.60 0.765 0.65 1.00 -
P/RPS 6.34 11.25 40.02 9.32 11.14 8.85 9.96 -26.02%
P/EPS 37.74 94.50 -3.09 -36.39 -8.66 162.74 -68.95 -
EY 2.65 1.06 -32.36 -2.75 -11.55 0.61 -1.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.82 -
P/NAPS 0.78 0.81 0.76 0.56 0.71 0.57 0.81 -2.48%

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