[ARMADA] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 2.09%
YoY- 21.8%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 402,869 459,077 590,081 481,230 384,601 392,962 278,854 6.31%
PBT -525,650 -274,324 127,631 122,863 111,476 75,663 80,767 -
Tax 9,450 -24,609 -26,113 -8,751 -18,866 -14,625 -7,109 -
NP -516,200 -298,933 101,518 114,112 92,610 61,038 73,658 -
-
NP to SH -518,324 -291,532 98,379 111,965 91,926 60,259 73,658 -
-
Tax Rate - - 20.46% 7.12% 16.92% 19.33% 8.80% -
Total Cost 919,069 758,010 488,563 367,118 291,991 331,924 205,196 28.36%
-
Net Worth 6,276,908 6,804,872 4,463,763 4,103,429 3,718,025 1,346,697 0 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 6,276,908 6,804,872 4,463,763 4,103,429 3,718,025 1,346,697 0 -
NOSH 5,866,269 5,866,269 2,936,686 2,931,020 2,927,579 2,282,537 1,996,151 19.66%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -128.13% -65.12% 17.20% 23.71% 24.08% 15.53% 26.41% -
ROE -8.26% -4.28% 2.20% 2.73% 2.47% 4.47% 0.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 6.87 7.83 20.09 16.42 13.14 17.22 13.97 -11.14%
EPS -8.84 -4.97 3.35 3.82 3.14 2.64 3.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.16 1.52 1.40 1.27 0.59 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,931,020
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 6.80 7.74 9.95 8.12 6.49 6.63 4.70 6.34%
EPS -8.74 -4.92 1.66 1.89 1.55 1.02 1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0589 1.1479 0.753 0.6922 0.6272 0.2272 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 - - -
Price 0.725 1.14 3.40 3.88 4.00 0.00 0.00 -
P/RPS 10.56 14.57 16.92 23.63 30.45 0.00 0.00 -
P/EPS -8.21 -22.94 101.49 101.57 127.39 0.00 0.00 -
EY -12.19 -4.36 0.99 0.98 0.78 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.98 2.24 2.77 3.15 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 27/08/15 20/08/14 20/08/13 16/08/12 25/08/11 - -
Price 0.765 0.86 3.33 3.75 3.75 3.80 0.00 -
P/RPS 11.14 10.99 16.57 22.84 28.54 22.07 0.00 -
P/EPS -8.66 -17.31 99.40 98.17 119.43 143.94 0.00 -
EY -11.55 -5.78 1.01 1.02 0.84 0.69 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.74 2.19 2.68 2.95 6.44 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