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

Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -0.99%
YoY- 1.27%
Quarter Report
View:
Show?
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 46,757 49,488 72,459 58,303 55,337 33,354 44,996 2.59%
PBT 16,039 7,031 20,622 8,418 8,348 6,837 12,683 16.95%
Tax -42 -25 -1,308 -25 -12 -8 -154 -57.97%
NP 15,997 7,006 19,314 8,393 8,336 6,829 12,529 17.70%
-
NP to SH 16,276 6,826 19,743 8,399 8,483 6,838 12,787 17.46%
-
Tax Rate 0.26% 0.36% 6.34% 0.30% 0.14% 0.12% 1.21% -
Total Cost 30,760 42,482 53,145 49,910 47,001 26,525 32,467 -3.53%
-
Net Worth 234,655 217,725 181,969 163,920 139,862 117,516 110,128 65.66%
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 234,655 217,725 181,969 163,920 139,862 117,516 110,128 65.66%
NOSH 608,217 588,448 454,366 443,027 366,760 293,791 289,472 64.12%
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 34.21% 14.16% 26.66% 14.40% 15.06% 20.47% 27.84% -
ROE 6.94% 3.14% 10.85% 5.12% 6.07% 5.82% 11.61% -
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 7.77 8.41 15.93 13.16 15.03 11.35 15.53 -37.00%
EPS 2.71 1.16 4.34 1.90 2.30 2.33 4.41 -27.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.37 0.40 0.37 0.38 0.40 0.38 1.74%
Adjusted Per Share Value based on latest NOSH - 443,027
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 3.85 4.07 5.96 4.80 4.55 2.74 3.70 2.68%
EPS 1.34 0.56 1.62 0.69 0.70 0.56 1.05 17.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.193 0.1791 0.1497 0.1348 0.1151 0.0967 0.0906 65.63%
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 0.26 0.35 0.27 0.25 0.305 0.145 0.305 -
P/RPS 3.35 4.16 1.70 1.90 2.03 1.28 1.96 42.99%
P/EPS 9.61 30.17 6.22 13.19 13.23 6.23 6.91 24.61%
EY 10.40 3.31 16.07 7.58 7.56 16.05 14.47 -19.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.95 0.68 0.68 0.80 0.36 0.80 -11.15%
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 16/08/21 21/05/21 15/02/21 24/11/20 12/08/20 21/05/20 06/02/20 -
Price 0.285 0.325 0.335 0.315 0.34 0.385 0.275 -
P/RPS 3.67 3.86 2.10 2.39 2.26 3.39 1.77 62.67%
P/EPS 10.54 28.02 7.72 16.62 14.75 16.54 6.23 42.02%
EY 9.49 3.57 12.95 6.02 6.78 6.05 16.04 -29.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.88 0.84 0.85 0.89 0.96 0.72 0.92%

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