[ARMADA] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 3.13%
YoY- 23.92%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,614,857 2,120,922 2,260,676 2,021,720 1,575,221 1,564,056 1,160,288 5.65%
PBT -736,980 -89,841 455,644 523,429 443,817 376,513 350,588 -
Tax -61,110 -116,709 -83,200 -62,037 -73,001 -58,680 -30,082 12.52%
NP -798,090 -206,550 372,444 461,392 370,816 317,833 320,505 -
-
NP to SH -788,808 -199,314 361,666 457,164 368,910 313,214 320,505 -
-
Tax Rate - - 18.26% 11.85% 16.45% 15.59% 8.58% -
Total Cost 2,412,947 2,327,473 1,888,232 1,560,328 1,204,405 1,246,222 839,782 19.21%
-
Net Worth 6,335,571 7,508,824 7,419,207 4,278,586 3,659,828 2,678,809 0 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 6,335,571 7,508,824 7,419,207 4,278,586 3,659,828 2,678,809 0 -
NOSH 5,866,269 5,866,269 4,725,609 2,930,538 2,927,862 2,289,580 1,993,192 19.69%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -49.42% -9.74% 16.47% 22.82% 23.54% 20.32% 27.62% -
ROE -12.45% -2.65% 4.87% 10.68% 10.08% 11.69% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 27.53 36.15 47.84 68.99 53.80 68.31 58.21 -11.72%
EPS -13.44 -3.40 7.65 15.60 12.60 13.68 16.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.28 1.57 1.46 1.25 1.17 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,928,454
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 27.24 35.78 38.14 34.11 26.57 26.38 19.57 5.66%
EPS -13.31 -3.36 6.10 7.71 6.22 5.28 5.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0688 1.2667 1.2516 0.7218 0.6174 0.4519 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 - -
Price 0.70 0.925 1.90 3.90 3.69 3.36 0.00 -
P/RPS 2.54 2.56 3.97 5.65 6.86 4.92 0.00 -
P/EPS -5.21 -27.22 24.83 25.00 29.29 24.56 0.00 -
EY -19.21 -3.67 4.03 4.00 3.41 4.07 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.72 1.21 2.67 2.95 2.87 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 19/11/15 20/11/14 20/11/13 21/11/12 21/11/11 - -
Price 0.60 1.01 1.38 4.03 3.84 3.97 0.00 -
P/RPS 2.18 2.79 2.88 5.84 7.14 5.81 0.00 -
P/EPS -4.46 -29.73 18.03 25.83 30.48 29.02 0.00 -
EY -22.41 -3.36 5.55 3.87 3.28 3.45 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.79 0.88 2.76 3.07 3.39 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