[ARMADA] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -27.15%
YoY- -19.08%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 636,509 590,081 468,917 556,714 546,305 481,230 488,755 19.23%
PBT 127,712 127,631 86,390 87,401 138,808 122,863 130,901 -1.62%
Tax -16,627 -26,113 -19,660 1,653 -17,287 -8,751 -20,490 -12.98%
NP 111,085 101,518 66,730 89,054 121,521 114,112 110,411 0.40%
-
NP to SH 108,093 98,379 64,778 88,318 121,238 111,965 109,670 -0.96%
-
Tax Rate 13.02% 20.46% 22.76% -1.89% 12.45% 7.12% 15.65% -
Total Cost 525,424 488,563 402,187 467,660 424,784 367,118 378,344 24.45%
-
Net Worth 7,410,743 4,463,763 4,426,008 4,371,887 4,275,543 4,103,429 3,929,353 52.59%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 95,359 - - - -
Div Payout % - - - 107.97% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 7,410,743 4,463,763 4,426,008 4,371,887 4,275,543 4,103,429 3,929,353 52.59%
NOSH 4,720,218 2,936,686 2,931,131 2,934,152 2,928,454 2,931,020 2,932,352 37.31%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 17.45% 17.20% 14.23% 16.00% 22.24% 23.71% 22.59% -
ROE 1.46% 2.20% 1.46% 2.02% 2.84% 2.73% 2.79% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 13.48 20.09 16.00 18.97 18.66 16.42 16.67 -13.19%
EPS 2.29 3.35 2.21 3.01 4.14 3.82 3.74 -27.87%
DPS 0.00 0.00 0.00 3.25 0.00 0.00 0.00 -
NAPS 1.57 1.52 1.51 1.49 1.46 1.40 1.34 11.12%
Adjusted Per Share Value based on latest NOSH - 2,934,152
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 10.75 9.97 7.92 9.40 9.23 8.13 8.26 19.18%
EPS 1.83 1.66 1.09 1.49 2.05 1.89 1.85 -0.72%
DPS 0.00 0.00 0.00 1.61 0.00 0.00 0.00 -
NAPS 1.2519 0.7541 0.7477 0.7386 0.7223 0.6932 0.6638 52.58%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.90 3.40 3.91 4.03 3.90 3.88 3.76 -
P/RPS 14.09 16.92 24.44 21.24 20.91 23.63 22.56 -26.91%
P/EPS 82.97 101.49 176.92 133.89 94.20 101.57 100.53 -12.00%
EY 1.21 0.99 0.57 0.75 1.06 0.98 0.99 14.30%
DY 0.00 0.00 0.00 0.81 0.00 0.00 0.00 -
P/NAPS 1.21 2.24 2.59 2.70 2.67 2.77 2.81 -42.94%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 20/08/14 23/05/14 20/02/14 20/11/13 20/08/13 21/05/13 -
Price 1.38 3.33 3.90 3.95 4.03 3.75 3.98 -
P/RPS 10.23 16.57 24.38 20.82 21.60 22.84 23.88 -43.14%
P/EPS 60.26 99.40 176.47 131.23 97.34 98.17 106.42 -31.53%
EY 1.66 1.01 0.57 0.76 1.03 1.02 0.94 46.05%
DY 0.00 0.00 0.00 0.82 0.00 0.00 0.00 -
P/NAPS 0.88 2.19 2.58 2.65 2.76 2.68 2.97 -55.52%

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