[ARMADA] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -48.42%
YoY- 104.64%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 616,038 515,643 576,308 662,147 106,246 589,042 701,832 -2.14%
PBT 138,351 -250,146 -1,263,445 80,303 -1,391,529 -104,011 -32,551 -
Tax -3,247 -6,659 1,157 -2,403 -14,939 17,147 -22,417 -27.50%
NP 135,104 -256,805 -1,262,288 77,900 -1,406,468 -86,864 -54,968 -
-
NP to SH 144,143 -235,176 -1,262,879 63,816 -1,376,045 -85,080 -52,560 -
-
Tax Rate 2.35% - - 2.99% - - - -
Total Cost 480,934 772,448 1,838,596 584,247 1,512,714 675,906 756,800 -7.27%
-
Net Worth 3,117,875 3,231,092 3,346,434 5,514,293 5,571,734 7,274,174 6,919,331 -12.43%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - 48,103 98,074 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 3,117,875 3,231,092 3,346,434 5,514,293 5,571,734 7,274,174 6,919,331 -12.43%
NOSH 5,885,895 5,876,524 5,870,937 5,866,269 5,864,984 5,866,269 5,866,269 0.05%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 21.93% -49.80% -219.03% 11.76% -1,323.78% -14.75% -7.83% -
ROE 4.62% -7.28% -37.74% 1.16% -24.70% -1.17% -0.76% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 10.47 8.78 9.82 11.29 1.81 10.04 11.66 -1.77%
EPS 2.45 -4.00 -21.51 1.09 -23.46 -1.45 -0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.82 1.63 -
NAPS 0.53 0.55 0.57 0.94 0.95 1.24 1.15 -12.10%
Adjusted Per Share Value based on latest NOSH - 5,866,269
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 10.39 8.70 9.72 11.17 1.79 9.94 11.84 -2.15%
EPS 2.43 -3.97 -21.30 1.08 -23.21 -1.44 -0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.81 1.65 -
NAPS 0.526 0.5451 0.5645 0.9302 0.9399 1.2271 1.1673 -12.43%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.35 0.53 0.155 0.765 0.605 1.02 1.09 -
P/RPS 3.34 6.04 1.58 6.78 33.40 10.16 9.34 -15.73%
P/EPS 14.28 -13.24 -0.72 70.32 -2.58 -70.33 -124.78 -
EY 7.00 -7.55 -138.78 1.42 -38.78 -1.42 -0.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.80 1.50 -
P/NAPS 0.66 0.96 0.27 0.81 0.64 0.82 0.95 -5.88%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 27/02/20 28/02/19 26/02/18 28/02/17 26/02/16 26/02/15 -
Price 0.395 0.335 0.18 0.87 0.725 1.00 1.16 -
P/RPS 3.77 3.82 1.83 7.71 40.02 9.96 9.94 -14.90%
P/EPS 16.12 -8.37 -0.84 79.97 -3.09 -68.95 -132.79 -
EY 6.20 -11.95 -119.50 1.25 -32.36 -1.45 -0.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.82 1.41 -
P/NAPS 0.75 0.61 0.32 0.93 0.76 0.81 1.01 -4.83%

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