[ARMADA] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -404.64%
YoY- -234.52%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,254,384 1,098,592 833,637 1,031,228 1,058,998 969,985 719,713 9.69%
PBT -519,235 259,601 -469,713 -169,119 214,021 253,764 219,454 -
Tax -24,260 -85,469 -25,322 -56,769 -45,773 -29,241 -36,807 -6.70%
NP -543,495 174,132 -495,035 -225,888 168,248 224,523 182,647 -
-
NP to SH -537,063 164,698 -494,894 -219,484 163,157 221,635 181,635 -
-
Tax Rate - 32.92% - - 21.39% 11.52% 16.77% -
Total Cost 1,797,879 924,460 1,328,672 1,257,116 890,750 745,462 537,066 22.29%
-
Net Worth 5,107,715 5,631,618 6,276,908 6,804,872 4,460,407 4,098,929 3,720,587 5.42%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 5,107,715 5,631,618 6,276,908 6,804,872 4,460,407 4,098,929 3,720,587 5.42%
NOSH 5,870,937 5,866,269 5,866,269 5,866,269 2,934,478 2,927,807 2,929,596 12.27%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -43.33% 15.85% -59.38% -21.90% 15.89% 23.15% 25.38% -
ROE -10.51% 2.92% -7.88% -3.23% 3.66% 5.41% 4.88% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 21.37 18.73 14.21 17.58 36.09 33.13 24.57 -2.29%
EPS -9.15 2.81 -8.44 -3.74 5.56 7.57 6.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.96 1.07 1.16 1.52 1.40 1.27 -6.10%
Adjusted Per Share Value based on latest NOSH - 5,866,269
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 21.16 18.53 14.06 17.40 17.86 16.36 12.14 9.69%
EPS -9.06 2.78 -8.35 -3.70 2.75 3.74 3.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8616 0.95 1.0589 1.1479 0.7524 0.6915 0.6276 5.42%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.72 0.76 0.725 1.14 3.40 3.88 4.00 -
P/RPS 3.37 4.06 5.10 6.49 9.42 11.71 16.28 -23.07%
P/EPS -7.87 27.07 -8.59 -30.47 61.15 51.25 64.52 -
EY -12.71 3.69 -11.64 -3.28 1.64 1.95 1.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.79 0.68 0.98 2.24 2.77 3.15 -19.92%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 25/08/17 26/08/16 27/08/15 20/08/14 20/08/13 16/08/12 -
Price 0.53 0.75 0.765 0.86 3.33 3.75 3.75 -
P/RPS 2.48 4.00 5.38 4.89 9.23 11.32 15.26 -26.11%
P/EPS -5.79 26.71 -9.07 -22.99 59.89 49.54 60.48 -
EY -17.26 3.74 -11.03 -4.35 1.67 2.02 1.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.78 0.71 0.74 2.19 2.68 2.95 -23.09%

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