[ARMADA] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -72.56%
YoY- 8.21%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 2,133,089 1,510,106 985,311 543,987 2,405,539 1,800,511 1,147,438 51.01%
PBT 296,142 470,970 305,927 200,030 709,001 516,927 378,519 -15.05%
Tax -3,105 -3,170 -2,878 -4,116 15,655 -4,074 -4,850 -25.65%
NP 293,037 467,800 303,049 195,914 724,656 512,853 373,669 -14.92%
-
NP to SH 332,059 497,546 319,780 201,010 732,411 521,730 372,007 -7.27%
-
Tax Rate 1.05% 0.67% 0.94% 2.06% -2.21% 0.79% 1.28% -
Total Cost 1,840,052 1,042,306 682,262 348,073 1,680,883 1,287,658 773,769 77.88%
-
Net Worth 5,565,351 5,919,886 5,740,918 5,267,061 5,085,864 5,144,072 4,668,484 12.39%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 5,565,351 5,919,886 5,740,918 5,267,061 5,085,864 5,144,072 4,668,484 12.39%
NOSH 5,922,666 5,922,666 5,922,666 5,918,047 5,918,047 5,918,047 5,918,047 0.05%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 13.74% 30.98% 30.76% 36.01% 30.12% 28.48% 32.57% -
ROE 5.97% 8.40% 5.57% 3.82% 14.40% 10.14% 7.97% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 36.03 25.51 16.65 9.19 40.68 30.45 19.42 50.81%
EPS 5.61 8.40 5.40 3.40 12.38 8.82 6.30 -7.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 1.00 0.97 0.89 0.86 0.87 0.79 12.25%
Adjusted Per Share Value based on latest NOSH - 5,918,047
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 35.98 25.47 16.62 9.18 40.58 30.37 19.36 50.98%
EPS 5.60 8.39 5.39 3.39 12.36 8.80 6.28 -7.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9388 0.9987 0.9685 0.8885 0.858 0.8678 0.7875 12.39%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.495 0.565 0.47 0.63 0.48 0.385 0.385 -
P/RPS 1.37 2.21 2.82 6.85 1.18 1.26 1.98 -21.71%
P/EPS 8.83 6.72 8.70 18.55 3.88 4.36 6.12 27.59%
EY 11.33 14.88 11.50 5.39 25.80 22.92 16.35 -21.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 0.48 0.71 0.56 0.44 0.49 5.35%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 16/11/23 25/08/23 25/05/23 24/02/23 24/11/22 26/08/22 -
Price 0.52 0.545 0.50 0.655 0.595 0.44 0.405 -
P/RPS 1.44 2.14 3.00 7.13 1.46 1.44 2.09 -21.93%
P/EPS 9.27 6.48 9.25 19.28 4.80 4.99 6.43 27.53%
EY 10.79 15.42 10.81 5.19 20.81 20.05 15.54 -21.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.52 0.74 0.69 0.51 0.51 5.14%

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