[ARMADA] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 127.54%
YoY- -67.48%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 106,246 377,506 402,869 430,768 589,042 559,464 459,077 -62.13%
PBT -1,391,529 -83,022 -525,650 55,937 -104,011 101,738 -274,324 193.77%
Tax -14,939 -20,511 9,450 -34,772 17,147 -30,763 -24,609 -28.19%
NP -1,406,468 -103,533 -516,200 21,165 -86,864 70,975 -298,933 179.46%
-
NP to SH -1,376,045 -96,712 -518,324 23,430 -85,080 69,998 -291,532 180.06%
-
Tax Rate - - - 62.16% - 30.24% - -
Total Cost 1,512,714 481,039 919,069 409,603 675,906 488,489 758,010 58.17%
-
Net Worth 5,571,734 6,335,571 6,276,908 6,687,546 7,274,174 7,508,824 6,804,872 -12.42%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - 48,103 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 5,571,734 6,335,571 6,276,908 6,687,546 7,274,174 7,508,824 6,804,872 -12.42%
NOSH 5,864,984 5,866,269 5,866,269 5,866,269 5,866,269 5,866,269 5,866,269 -0.01%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -1,323.78% -27.43% -128.13% 4.91% -14.75% 12.69% -65.12% -
ROE -24.70% -1.53% -8.26% 0.35% -1.17% 0.93% -4.28% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1.81 6.44 6.87 7.34 10.04 9.54 7.83 -62.16%
EPS -23.46 -1.65 -8.84 0.40 -1.45 1.19 -4.97 180.07%
DPS 0.00 0.00 0.00 0.00 0.82 0.00 0.00 -
NAPS 0.95 1.08 1.07 1.14 1.24 1.28 1.16 -12.41%
Adjusted Per Share Value based on latest NOSH - 5,866,269
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1.79 6.37 6.80 7.27 9.94 9.44 7.74 -62.15%
EPS -23.21 -1.63 -8.74 0.40 -1.44 1.18 -4.92 179.96%
DPS 0.00 0.00 0.00 0.00 0.81 0.00 0.00 -
NAPS 0.9399 1.0688 1.0589 1.1282 1.2271 1.2667 1.1479 -12.42%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.605 0.70 0.725 0.79 1.02 0.925 1.14 -
P/RPS 33.40 10.88 10.56 10.76 10.16 9.70 14.57 73.42%
P/EPS -2.58 -42.46 -8.21 197.80 -70.33 77.52 -22.94 -76.54%
EY -38.78 -2.36 -12.19 0.51 -1.42 1.29 -4.36 326.45%
DY 0.00 0.00 0.00 0.00 0.80 0.00 0.00 -
P/NAPS 0.64 0.65 0.68 0.69 0.82 0.72 0.98 -24.63%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 23/11/16 26/08/16 31/05/16 26/02/16 19/11/15 27/08/15 -
Price 0.725 0.60 0.765 0.65 1.00 1.01 0.86 -
P/RPS 40.02 9.32 11.14 8.85 9.96 10.59 10.99 135.76%
P/EPS -3.09 -36.39 -8.66 162.74 -68.95 84.64 -17.31 -68.13%
EY -32.36 -2.75 -11.55 0.61 -1.45 1.18 -5.78 213.65%
DY 0.00 0.00 0.00 0.00 0.82 0.00 0.00 -
P/NAPS 0.76 0.56 0.71 0.57 0.81 0.79 0.74 1.78%

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