[ARMADA] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 88.12%
YoY- -106.32%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 2,356,518 2,250,812 2,339,889 2,298,469 2,318,828 2,210,472 2,070,705 9.01%
PBT 595,232 735,856 127,609 -14,324 -198,922 -856,860 82,191 274.77%
Tax -28,242 -97,460 -15,364 -16,156 -21,444 -21,328 -44,033 -25.64%
NP 566,990 638,396 112,245 -30,480 -220,366 -878,188 38,158 505.39%
-
NP to SH 605,302 651,176 125,569 -24,766 -208,386 -895,868 58,618 374.87%
-
Tax Rate 4.74% 13.24% 12.04% - - - 53.57% -
Total Cost 1,789,528 1,612,416 2,227,644 2,328,949 2,539,194 3,088,660 2,032,547 -8.14%
-
Net Worth 3,533,130 3,413,819 3,117,875 3,058,504 2,998,615 2,997,027 3,231,092 6.14%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 3,533,130 3,413,819 3,117,875 3,058,504 2,998,615 2,997,027 3,231,092 6.14%
NOSH 5,894,767 5,885,895 5,885,895 5,885,895 5,885,895 5,876,524 5,876,524 0.20%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 24.06% 28.36% 4.80% -1.33% -9.50% -39.73% 1.84% -
ROE 17.13% 19.07% 4.03% -0.81% -6.95% -29.89% 1.81% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 40.02 38.24 39.78 39.08 39.44 37.62 35.25 8.83%
EPS 10.28 11.08 2.13 -0.43 -3.54 -15.24 1.00 373.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.58 0.53 0.52 0.51 0.51 0.55 5.97%
Adjusted Per Share Value based on latest NOSH - 5,885,895
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 39.81 38.02 39.53 38.83 39.17 37.34 34.98 9.01%
EPS 10.23 11.00 2.12 -0.42 -3.52 -15.13 0.99 375.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5969 0.5767 0.5267 0.5167 0.5066 0.5063 0.5458 6.15%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.45 0.42 0.35 0.255 0.23 0.135 0.53 -
P/RPS 1.12 1.10 0.88 0.65 0.58 0.36 1.50 -17.71%
P/EPS 4.38 3.80 16.40 -60.56 -6.49 -0.89 53.12 -81.08%
EY 22.84 26.34 6.10 -1.65 -15.41 -112.92 1.88 429.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.72 0.66 0.49 0.45 0.26 0.96 -15.18%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 25/05/21 26/02/21 19/11/20 28/08/20 29/05/20 27/02/20 -
Price 0.445 0.455 0.395 0.275 0.27 0.215 0.335 -
P/RPS 1.11 1.19 0.99 0.70 0.68 0.57 0.95 10.94%
P/EPS 4.33 4.11 18.51 -65.31 -7.62 -1.41 33.57 -74.50%
EY 23.10 24.32 5.40 -1.53 -13.13 -70.91 2.98 292.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.78 0.75 0.53 0.53 0.42 0.61 13.75%

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