[ARMADA] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 76.74%
YoY- -174.2%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 2,250,812 2,339,889 2,298,469 2,318,828 2,210,472 2,070,705 2,073,416 5.62%
PBT 735,856 127,609 -14,324 -198,922 -856,860 82,191 443,116 40.18%
Tax -97,460 -15,364 -16,156 -21,444 -21,328 -44,033 -49,832 56.32%
NP 638,396 112,245 -30,480 -220,366 -878,188 38,158 393,284 38.07%
-
NP to SH 651,176 125,569 -24,766 -208,386 -895,868 58,618 391,725 40.28%
-
Tax Rate 13.24% 12.04% - - - 53.57% 11.25% -
Total Cost 1,612,416 2,227,644 2,328,949 2,539,194 3,088,660 2,032,547 1,680,132 -2.70%
-
Net Worth 3,413,819 3,117,875 3,058,504 2,998,615 2,997,027 3,231,092 3,465,720 -0.99%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 3,413,819 3,117,875 3,058,504 2,998,615 2,997,027 3,231,092 3,465,720 -0.99%
NOSH 5,885,895 5,885,895 5,885,895 5,885,895 5,876,524 5,876,524 5,876,524 0.10%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 28.36% 4.80% -1.33% -9.50% -39.73% 1.84% 18.97% -
ROE 19.07% 4.03% -0.81% -6.95% -29.89% 1.81% 11.30% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 38.24 39.78 39.08 39.44 37.62 35.25 35.30 5.47%
EPS 11.08 2.13 -0.43 -3.54 -15.24 1.00 6.67 40.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.53 0.52 0.51 0.51 0.55 0.59 -1.13%
Adjusted Per Share Value based on latest NOSH - 5,885,895
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 38.02 39.53 38.83 39.17 37.34 34.98 35.03 5.60%
EPS 11.00 2.12 -0.42 -3.52 -15.13 0.99 6.62 40.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5767 0.5267 0.5167 0.5066 0.5063 0.5458 0.5855 -1.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.42 0.35 0.255 0.23 0.135 0.53 0.325 -
P/RPS 1.10 0.88 0.65 0.58 0.36 1.50 0.92 12.63%
P/EPS 3.80 16.40 -60.56 -6.49 -0.89 53.12 4.87 -15.23%
EY 26.34 6.10 -1.65 -15.41 -112.92 1.88 20.52 18.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.66 0.49 0.45 0.26 0.96 0.55 19.64%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/05/21 26/02/21 19/11/20 28/08/20 29/05/20 27/02/20 22/11/19 -
Price 0.455 0.395 0.275 0.27 0.215 0.335 0.505 -
P/RPS 1.19 0.99 0.70 0.68 0.57 0.95 1.43 -11.51%
P/EPS 4.11 18.51 -65.31 -7.62 -1.41 33.57 7.57 -33.42%
EY 24.32 5.40 -1.53 -13.13 -70.91 2.98 13.21 50.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.75 0.53 0.53 0.42 0.61 0.86 -6.29%

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