[ARMADA] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -26.65%
YoY- -40.93%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 701,832 636,509 590,081 468,917 556,714 546,305 481,230 28.51%
PBT -32,551 127,712 127,631 86,390 87,401 138,808 122,863 -
Tax -22,417 -16,627 -26,113 -19,660 1,653 -17,287 -8,751 86.89%
NP -54,968 111,085 101,518 66,730 89,054 121,521 114,112 -
-
NP to SH -52,560 108,093 98,379 64,778 88,318 121,238 111,965 -
-
Tax Rate - 13.02% 20.46% 22.76% -1.89% 12.45% 7.12% -
Total Cost 756,800 525,424 488,563 402,187 467,660 424,784 367,118 61.76%
-
Net Worth 6,919,331 7,410,743 4,463,763 4,426,008 4,371,887 4,275,543 4,103,429 41.53%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 98,074 - - - 95,359 - - -
Div Payout % 0.00% - - - 107.97% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 6,919,331 7,410,743 4,463,763 4,426,008 4,371,887 4,275,543 4,103,429 41.53%
NOSH 5,866,269 4,720,218 2,936,686 2,931,131 2,934,152 2,928,454 2,931,020 58.61%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -7.83% 17.45% 17.20% 14.23% 16.00% 22.24% 23.71% -
ROE -0.76% 1.46% 2.20% 1.46% 2.02% 2.84% 2.73% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 11.66 13.48 20.09 16.00 18.97 18.66 16.42 -20.35%
EPS -0.87 2.29 3.35 2.21 3.01 4.14 3.82 -
DPS 1.63 0.00 0.00 0.00 3.25 0.00 0.00 -
NAPS 1.15 1.57 1.52 1.51 1.49 1.46 1.40 -12.25%
Adjusted Per Share Value based on latest NOSH - 2,931,131
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 11.84 10.74 9.95 7.91 9.39 9.22 8.12 28.49%
EPS -0.89 1.82 1.66 1.09 1.49 2.05 1.89 -
DPS 1.65 0.00 0.00 0.00 1.61 0.00 0.00 -
NAPS 1.1673 1.2502 0.753 0.7466 0.7375 0.7213 0.6922 41.54%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.09 1.90 3.40 3.91 4.03 3.90 3.88 -
P/RPS 9.34 14.09 16.92 24.44 21.24 20.91 23.63 -46.05%
P/EPS -124.78 82.97 101.49 176.92 133.89 94.20 101.57 -
EY -0.80 1.21 0.99 0.57 0.75 1.06 0.98 -
DY 1.50 0.00 0.00 0.00 0.81 0.00 0.00 -
P/NAPS 0.95 1.21 2.24 2.59 2.70 2.67 2.77 -50.90%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 20/11/14 20/08/14 23/05/14 20/02/14 20/11/13 20/08/13 -
Price 1.16 1.38 3.33 3.90 3.95 4.03 3.75 -
P/RPS 9.94 10.23 16.57 24.38 20.82 21.60 22.84 -42.48%
P/EPS -132.79 60.26 99.40 176.47 131.23 97.34 98.17 -
EY -0.75 1.66 1.01 0.57 0.76 1.03 1.02 -
DY 1.41 0.00 0.00 0.00 0.82 0.00 0.00 -
P/NAPS 1.01 0.88 2.19 2.58 2.65 2.76 2.68 -47.73%

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