[ARMADA] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 4.77%
YoY- -460.0%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 616,038 564,437 606,796 552,618 515,643 527,813 535,641 9.72%
PBT 138,351 88,719 114,754 -214,215 -250,146 160,008 102,551 21.98%
Tax -3,247 -1,395 -5,390 -5,332 -6,659 -8,522 -20,429 -70.49%
NP 135,104 87,324 109,364 -219,547 -256,805 151,486 82,122 39.15%
-
NP to SH 144,143 85,619 119,774 -223,967 -235,176 153,373 78,208 50.04%
-
Tax Rate 2.35% 1.57% 4.70% - - 5.33% 19.92% -
Total Cost 480,934 477,113 497,432 772,165 772,448 376,327 453,519 3.97%
-
Net Worth 3,117,875 3,058,504 2,998,615 2,997,027 3,231,092 3,465,720 3,347,536 -4.60%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 3,117,875 3,058,504 2,998,615 2,997,027 3,231,092 3,465,720 3,347,536 -4.60%
NOSH 5,885,895 5,885,895 5,885,895 5,876,524 5,876,524 5,876,524 5,876,524 0.10%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 21.93% 15.47% 18.02% -39.73% -49.80% 28.70% 15.33% -
ROE 4.62% 2.80% 3.99% -7.47% -7.28% 4.43% 2.34% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 10.47 9.60 10.32 9.40 8.78 8.99 9.12 9.59%
EPS 2.45 1.46 2.04 -3.81 -4.00 2.61 1.33 49.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.52 0.51 0.51 0.55 0.59 0.57 -4.71%
Adjusted Per Share Value based on latest NOSH - 5,876,524
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 10.41 9.54 10.25 9.34 8.71 8.92 9.05 9.73%
EPS 2.44 1.45 2.02 -3.78 -3.97 2.59 1.32 50.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5267 0.5167 0.5066 0.5063 0.5458 0.5855 0.5655 -4.60%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.35 0.255 0.23 0.135 0.53 0.325 0.215 -
P/RPS 3.34 2.66 2.23 1.44 6.04 3.62 2.36 25.92%
P/EPS 14.28 17.52 11.29 -3.54 -13.24 12.45 16.14 -7.80%
EY 7.00 5.71 8.86 -28.23 -7.55 8.03 6.19 8.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.49 0.45 0.26 0.96 0.55 0.38 44.24%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 19/11/20 28/08/20 29/05/20 27/02/20 22/11/19 30/08/19 -
Price 0.395 0.275 0.27 0.215 0.335 0.505 0.255 -
P/RPS 3.77 2.87 2.62 2.29 3.82 5.62 2.80 21.82%
P/EPS 16.12 18.89 13.25 -5.64 -8.37 19.34 19.15 -10.80%
EY 6.20 5.29 7.54 -17.73 -11.95 5.17 5.22 12.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.53 0.53 0.42 0.61 0.86 0.45 40.35%

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 1 of 1 comments

fusing79

bad result

2020-05-29 21:39

Post a Comment