[ARBB] YoY TTM Result on 2020-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 191,990 64,568 9,973 19,635 29,606 29,713 34,987 32.77% YoY % 197.35% 547.43% -49.21% -33.68% -0.36% -15.07% - Horiz. % 548.75% 184.55% 28.50% 56.12% 84.62% 84.93% 100.00%
PBT 36,286 26,906 -2,697 -17,627 -383 -11,552 -3,324 - YoY % 34.86% 1,097.63% 84.70% -4,502.35% 96.68% -247.53% - Horiz. % -1,091.64% -809.45% 81.14% 530.29% 11.52% 347.53% 100.00%
Tax -199 -85 2 0 -50 3,984 2,378 - YoY % -134.12% -4,350.00% 0.00% 0.00% -101.26% 67.54% - Horiz. % -8.37% -3.57% 0.08% 0.00% -2.10% 167.54% 100.00%
NP 36,087 26,821 -2,695 -17,627 -433 -7,568 -946 - YoY % 34.55% 1,095.21% 84.71% -3,970.90% 94.28% -700.00% - Horiz. % -3,814.69% -2,835.20% 284.88% 1,863.32% 45.77% 800.00% 100.00%
NP to SH 36,507 26,943 -2,695 -17,627 -433 -7,568 -996 - YoY % 35.50% 1,099.74% 84.71% -3,970.90% 94.28% -659.84% - Horiz. % -3,665.36% -2,705.12% 270.58% 1,769.78% 43.47% 759.84% 100.00%
Tax Rate 0.55 % 0.32 % - % - % - % - % - % - YoY % 71.88% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 171.88% 100.00% - - - - -
Total Cost 155,903 37,747 12,668 37,262 30,039 37,281 35,933 27.68% YoY % 313.02% 197.97% -66.00% 24.05% -19.43% 3.75% - Horiz. % 433.87% 105.05% 35.25% 103.70% 83.60% 103.75% 100.00%
Net Worth 163,920 89,146 18,146 20,163 37,271 37,882 45,214 23.92% YoY % 83.88% 391.26% -10.00% -45.90% -1.61% -16.22% - Horiz. % 362.54% 197.17% 40.14% 44.59% 82.43% 83.78% 100.00%
Dividend 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 0 0 0 0 0 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 163,920 89,146 18,146 20,163 37,271 37,882 45,214 23.92% YoY % 83.88% 391.26% -10.00% -45.90% -1.61% -16.22% - Horiz. % 362.54% 197.17% 40.14% 44.59% 82.43% 83.78% 100.00%
NOSH 443,028 234,597 67,210 61,100 61,100 61,100 61,100 39.08% YoY % 88.85% 249.05% 10.00% 0.00% 0.00% 0.00% - Horiz. % 725.09% 383.96% 110.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 18.80 % 41.54 % -27.02 % -89.77 % -1.46 % -25.47 % -2.70 % - YoY % -54.74% 253.74% 69.90% -6,048.63% 94.27% -843.33% - Horiz. % -696.30% -1,538.52% 1,000.74% 3,324.81% 54.07% 943.33% 100.00%
ROE 22.27 % 30.22 % -14.85 % -87.42 % -1.16 % -19.98 % -2.20 % - YoY % -26.31% 303.50% 83.01% -7,436.21% 94.19% -808.18% - Horiz. % -1,012.27% -1,373.64% 675.00% 3,973.64% 52.73% 908.18% 100.00%
Per Share 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 43.34 27.52 14.84 32.14 48.45 48.63 57.26 -4.53% YoY % 57.49% 85.44% -53.83% -33.66% -0.37% -15.07% - Horiz. % 75.69% 48.06% 25.92% 56.13% 84.61% 84.93% 100.00%
EPS 8.24 11.48 -4.01 -28.85 -0.71 -12.39 -1.63 - YoY % -28.22% 386.28% 86.10% -3,963.38% 94.27% -660.12% - Horiz. % -505.52% -704.29% 246.01% 1,769.94% 43.56% 760.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3700 0.3800 0.2700 0.3300 0.6100 0.6200 0.7400 -10.90% YoY % -2.63% 40.74% -18.18% -45.90% -1.61% -16.22% - Horiz. % 50.00% 51.35% 36.49% 44.59% 82.43% 83.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 461,363 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 41.61 14.00 2.16 4.26 6.42 6.44 7.58 32.78% YoY % 197.21% 548.15% -49.30% -33.64% -0.31% -15.04% - Horiz. % 548.94% 184.70% 28.50% 56.20% 84.70% 84.96% 100.00%
EPS 7.91 5.84 -0.58 -3.82 -0.09 -1.64 -0.22 - YoY % 35.45% 1,106.90% 84.82% -4,144.44% 94.51% -645.45% - Horiz. % -3,595.45% -2,654.55% 263.64% 1,736.36% 40.91% 745.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3553 0.1932 0.0393 0.0437 0.0808 0.0821 0.0980 23.92% YoY % 83.90% 391.60% -10.07% -45.92% -1.58% -16.22% - Horiz. % 362.55% 197.14% 40.10% 44.59% 82.45% 83.78% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.2500 0.3050 0.3200 0.2550 0.9000 0.6000 0.6150 -
P/RPS 0.58 1.11 2.16 0.79 1.86 1.23 1.07 -9.69% YoY % -47.75% -48.61% 173.42% -57.53% 51.22% 14.95% - Horiz. % 54.21% 103.74% 201.87% 73.83% 173.83% 114.95% 100.00%
P/EPS 3.03 2.66 -7.98 -0.88 -127.00 -4.84 -37.73 - YoY % 13.91% 133.33% -806.82% 99.31% -2,523.97% 87.17% - Horiz. % -8.03% -7.05% 21.15% 2.33% 336.60% 12.83% 100.00%
EY 32.96 37.66 -12.53 -113.14 -0.79 -20.64 -2.65 - YoY % -12.48% 400.56% 88.93% -14,221.52% 96.17% -678.87% - Horiz. % -1,243.77% -1,421.13% 472.83% 4,269.43% 29.81% 778.87% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.68 0.80 1.19 0.77 1.48 0.97 0.83 -3.26% YoY % -15.00% -32.77% 54.55% -47.97% 52.58% 16.87% - Horiz. % 81.93% 96.39% 143.37% 92.77% 178.31% 116.87% 100.00%
Price Multiplier on Announcement Date 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 24/11/20 04/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 -
Price 0.3150 0.3750 0.3700 0.2400 0.9100 0.6200 0.5700 -
P/RPS 0.73 1.36 2.49 0.75 1.88 1.27 1.00 -5.11% YoY % -46.32% -45.38% 232.00% -60.11% 48.03% 27.00% - Horiz. % 73.00% 136.00% 249.00% 75.00% 188.00% 127.00% 100.00%
P/EPS 3.82 3.27 -9.23 -0.83 -128.41 -5.01 -34.97 - YoY % 16.82% 135.43% -1,012.05% 99.35% -2,463.07% 85.67% - Horiz. % -10.92% -9.35% 26.39% 2.37% 367.20% 14.33% 100.00%
EY 26.16 30.63 -10.84 -120.21 -0.78 -19.98 -2.86 - YoY % -14.59% 382.56% 90.98% -15,311.54% 96.10% -598.60% - Horiz. % -914.69% -1,070.98% 379.02% 4,203.15% 27.27% 698.60% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.85 0.99 1.37 0.73 1.49 1.00 0.77 1.66% YoY % -14.14% -27.74% 87.67% -51.01% 49.00% 29.87% - Horiz. % 110.39% 128.57% 177.92% 94.81% 193.51% 129.87% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
ARB - Q3FY2020.pdf 
