[ARMADA] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 29.65%
YoY- 172.69%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 2,162,582 1,723,962 1,178,259 562,703 2,339,889 1,723,852 1,159,414 51.35%
PBT 667,896 462,993 297,616 183,964 127,609 -10,743 -99,461 -
Tax -110,218 -17,977 -14,121 -24,365 -15,364 -12,117 -10,722 370.76%
NP 557,678 445,016 283,495 159,599 112,245 -22,860 -110,183 -
-
NP to SH 574,066 456,065 302,651 162,794 125,569 -18,575 -104,193 -
-
Tax Rate 16.50% 3.88% 4.74% 13.24% 12.04% - - -
Total Cost 1,604,904 1,278,946 894,764 403,104 2,227,644 1,746,712 1,269,597 16.86%
-
Net Worth 3,892,596 3,772,661 3,533,130 3,413,819 3,117,875 3,058,504 2,998,615 18.94%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 3,892,596 3,772,661 3,533,130 3,413,819 3,117,875 3,058,504 2,998,615 18.94%
NOSH 5,907,044 5,907,044 5,894,767 5,885,895 5,885,895 5,885,895 5,885,895 0.23%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 25.79% 25.81% 24.06% 28.36% 4.80% -1.33% -9.50% -
ROE 14.75% 12.09% 8.57% 4.77% 4.03% -0.61% -3.47% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 36.67 29.25 20.01 9.56 39.78 29.31 19.72 51.04%
EPS 9.74 7.74 5.14 2.77 2.13 -0.32 -1.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.64 0.60 0.58 0.53 0.52 0.51 18.69%
Adjusted Per Share Value based on latest NOSH - 5,885,895
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 36.48 29.08 19.88 9.49 39.47 29.08 19.56 51.34%
EPS 9.68 7.69 5.11 2.75 2.12 -0.31 -1.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6567 0.6364 0.596 0.5759 0.526 0.516 0.5059 18.94%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.47 0.46 0.45 0.42 0.35 0.255 0.23 -
P/RPS 1.28 1.57 2.25 4.39 0.88 0.87 1.17 6.15%
P/EPS 4.83 5.95 8.76 15.19 16.40 -80.75 -12.98 -
EY 20.71 16.82 11.42 6.59 6.10 -1.24 -7.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.72 0.75 0.72 0.66 0.49 0.45 35.41%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 19/11/21 27/08/21 25/05/21 26/02/21 19/11/20 28/08/20 -
Price 0.50 0.49 0.445 0.455 0.395 0.275 0.27 -
P/RPS 1.36 1.68 2.22 4.76 0.99 0.94 1.37 -0.48%
P/EPS 5.14 6.33 8.66 16.45 18.51 -87.08 -15.24 -
EY 19.47 15.79 11.55 6.08 5.40 -1.15 -6.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.77 0.74 0.78 0.75 0.53 0.53 27.07%

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