[ARMADA] YoY Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -86.25%
YoY- 0.64%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 562,703 552,618 491,608 600,342 404,173 430,768 572,151 -0.27%
PBT 183,964 -214,215 69,778 65,540 73,617 55,937 105,205 9.75%
Tax -24,365 -5,332 -8,423 -16,826 -17,199 -34,772 -32,160 -4.51%
NP 159,599 -219,547 61,355 48,714 56,418 21,165 73,045 13.89%
-
NP to SH 162,794 -223,967 62,213 48,417 48,108 23,430 72,048 14.53%
-
Tax Rate 13.24% - 12.07% 25.67% 23.36% 62.16% 30.57% -
Total Cost 403,104 772,165 430,253 551,628 347,755 409,603 499,106 -3.49%
-
Net Worth 3,413,819 2,997,027 3,346,434 5,396,967 5,631,618 6,687,546 7,039,523 -11.35%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 3,413,819 2,997,027 3,346,434 5,396,967 5,631,618 6,687,546 7,039,523 -11.35%
NOSH 5,885,895 5,876,524 5,870,937 5,866,269 5,866,269 5,866,269 5,866,269 0.05%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 28.36% -39.73% 12.48% 8.11% 13.96% 4.91% 12.77% -
ROE 4.77% -7.47% 1.86% 0.90% 0.85% 0.35% 1.02% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 9.56 9.40 8.37 10.23 6.89 7.34 9.75 -0.32%
EPS 2.77 -3.81 1.06 0.83 0.82 0.40 1.23 14.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.51 0.57 0.92 0.96 1.14 1.20 -11.40%
Adjusted Per Share Value based on latest NOSH - 5,866,269
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 9.49 9.32 8.29 10.13 6.82 7.27 9.65 -0.27%
EPS 2.75 -3.78 1.05 0.82 0.81 0.40 1.22 14.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5759 0.5056 0.5645 0.9104 0.95 1.1282 1.1875 -11.35%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.42 0.135 0.19 0.835 0.75 0.79 1.03 -
P/RPS 4.39 1.44 2.27 8.16 10.89 10.76 10.56 -13.59%
P/EPS 15.19 -3.54 17.93 101.17 91.45 197.80 83.86 -24.76%
EY 6.59 -28.23 5.58 0.99 1.09 0.51 1.19 32.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.26 0.33 0.91 0.78 0.69 0.86 -2.91%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 29/05/20 27/05/19 31/05/18 31/05/17 31/05/16 26/05/15 -
Price 0.455 0.215 0.195 0.77 0.775 0.65 1.23 -
P/RPS 4.76 2.29 2.33 7.52 11.25 8.85 12.61 -14.97%
P/EPS 16.45 -5.64 18.40 93.29 94.50 162.74 100.15 -25.97%
EY 6.08 -17.73 5.43 1.07 1.06 0.61 1.00 35.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.42 0.34 0.84 0.81 0.57 1.03 -4.52%

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