[ARMADA] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Cumulative Result
Revenue	1,214,397	985,311	1,147,438	1,178,259	1,159,414	1,027,249	1,254,384	-0.53%
YoY %	23.25%	-14.13%	-2.62%	1.63%	12.87%	-18.11%	-	-
Horiz. %	96.81%	78.55%	91.47%	93.93%	92.43%	81.89%	100.00%	-
PBT	540,464	305,927	378,519	297,616	-99,461	172,329	-519,235	-
YoY %	76.66%	-19.18%	27.18%	399.23%	-157.72%	133.19%	-	-
Horiz. %	-104.09%	-58.92%	-72.90%	-57.32%	19.16%	-33.19%	100.00%	-
Tax	-8,901	-2,878	-4,850	-14,121	-10,722	-28,852	-24,260	-15.37%
YoY %	-209.28%	40.66%	65.65%	-31.70%	62.84%	-18.93%	-	-
Horiz. %	36.69%	11.86%	19.99%	58.21%	44.20%	118.93%	100.00%	-
NP	531,563	303,049	373,669	283,495	-110,183	143,477	-543,495	-
YoY %	75.40%	-18.90%	31.81%	357.29%	-176.79%	126.40%	-	-
Horiz. %	-97.80%	-55.76%	-68.75%	-52.16%	20.27%	-26.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	506,502	319,780	372,007	302,651	-104,193	140,421	-537,063	-
YoY %	58.39%	-14.04%	22.92%	390.47%	-174.20%	126.15%	-	-
Horiz. %	-94.31%	-59.54%	-69.27%	-56.35%	19.40%	-26.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.65%	0.94%	1.28%	4.74%	-	16.74%	-	-
YoY %	75.53%	-26.56%	-73.00%	0.00%	-	0.00%	-	-
Horiz. %	9.86%	5.62%	7.65%	28.32%	-	100.00%	-	-
Total Cost	682,834	682,262	773,769	894,764	1,269,597	883,772	1,797,879	-14.88%
YoY %	0.08%	-11.83%	-13.52%	-29.52%	43.66%	-50.84%	-	-
Horiz. %	37.98%	37.95%	43.04%	49.77%	70.62%	49.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,220,397	5,740,918	4,668,484	3,533,130	2,998,615	3,347,536	5,107,715	3.33%
YoY %	8.35%	22.97%	32.13%	17.83%	-10.42%	-34.46%	-	-
Horiz. %	121.78%	112.40%	91.40%	69.17%	58.71%	65.54%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	6,220,397	5,740,918	4,668,484	3,533,130	2,998,615	3,347,536	5,107,715	3.33%
YoY %	8.35%	22.97%	32.13%	17.83%	-10.42%	-34.46%	-	-
Horiz. %	121.78%	112.40%	91.40%	69.17%	58.71%	65.54%	100.00%	-
NOSH	5,927,875	5,922,666	5,918,047	5,894,767	5,885,895	5,876,524	5,870,937	0.16%
YoY %	0.09%	0.08%	0.39%	0.15%	0.16%	0.10%	-	-
Horiz. %	100.97%	100.88%	100.80%	100.41%	100.25%	100.10%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	43.77%	30.76%	32.57%	24.06%	-9.50%	13.97%	-43.33%	-
YoY %	42.30%	-5.56%	35.37%	353.26%	-168.00%	132.24%	-	-
Horiz. %	-101.02%	-70.99%	-75.17%	-55.53%	21.92%	-32.24%	100.00%	-
ROE	8.14%	5.57%	7.97%	8.57%	-3.47%	4.19%	-10.51%	-
YoY %	46.14%	-30.11%	-7.00%	346.97%	-182.82%	139.87%	-	-
Horiz. %	-77.45%	-53.00%	-75.83%	-81.54%	33.02%	-39.87%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	20.50	16.65	19.42	20.01	19.72	17.49	21.37	-0.68%
YoY %	23.12%	-14.26%	-2.95%	1.47%	12.75%	-18.16%	-	-
Horiz. %	95.93%	77.91%	90.88%	93.64%	92.28%	81.84%	100.00%	-
EPS	8.55	5.40	6.30	5.14	-1.77	2.39	-9.15	-
YoY %	58.33%	-14.29%	22.57%	390.40%	-174.06%	126.12%	-	-
Horiz. %	-93.44%	-59.02%	-68.85%	-56.17%	19.34%	-26.12%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.05	0.97	0.79	0.60	0.51	0.57	0.87	3.18%
YoY %	8.25%	22.78%	31.67%	17.65%	-10.53%	-34.48%	-	-
Horiz. %	120.69%	111.49%	90.80%	68.97%	58.62%	65.52%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 5,894,767
RPS	20.52	16.65	19.38	19.90	19.59	17.35	21.19	-0.53%
YoY %	23.24%	-14.09%	-2.61%	1.58%	12.91%	-18.12%	-	-
Horiz. %	96.84%	78.57%	91.46%	93.91%	92.45%	81.88%	100.00%	-
EPS	8.56	5.40	6.28	5.11	-1.76	2.37	-9.07	-
YoY %	58.52%	-14.01%	22.90%	390.34%	-174.26%	126.13%	-	-
Horiz. %	-94.38%	-59.54%	-69.24%	-56.34%	19.40%	-26.13%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.0508	0.9698	0.7887	0.5969	0.5066	0.5655	0.8629	3.33%
YoY %	8.35%	22.96%	32.13%	17.82%	-10.42%	-34.47%	-	-
Horiz. %	121.78%	112.39%	91.40%	69.17%	58.71%	65.53%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	0.56	0.47	0.385	0.45	0.23	0.215	0.72	-
P/RPS	2.73	2.82	1.98	2.25	1.17	1.23	3.37	-3.44%
YoY %	-3.19%	42.42%	-12.00%	92.31%	-4.88%	-63.50%	-	-
Horiz. %	81.01%	83.68%	58.75%	66.77%	34.72%	36.50%	100.00%	-
P/EPS	6.55	8.70	6.12	8.76	-12.98	8.99	-7.87	-
YoY %	-24.71%	42.16%	-30.14%	167.49%	-244.38%	214.23%	-	-
Horiz. %	-83.23%	-110.55%	-77.76%	-111.31%	164.93%	-114.23%	100.00%	-
EY	15.27	11.50	16.35	11.42	-7.70	11.12	-12.71	-
YoY %	32.78%	-29.66%	43.17%	248.31%	-169.24%	187.49%	-	-
Horiz. %	-120.14%	-90.48%	-128.64%	-89.85%	60.58%	-87.49%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.53	0.48	0.49	0.75	0.45	0.38	0.83	-7.19%
YoY %	10.42%	-2.04%	-34.67%	66.67%	18.42%	-54.22%	-	-
Horiz. %	63.86%	57.83%	59.04%	90.36%	54.22%	45.78%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	22/08/24	25/08/23	26/08/22	27/08/21	28/08/20	30/08/19	29/08/18	-
Price	0.505	0.50	0.405	0.445	0.27	0.255	0.53	-
P/RPS	2.46	3.00	2.09	2.22	1.37	1.46	2.48	-0.13%
YoY %	-18.00%	43.54%	-5.86%	62.04%	-6.16%	-41.13%	-	-
Horiz. %	99.19%	120.97%	84.27%	89.52%	55.24%	58.87%	100.00%	-
P/EPS	5.91	9.25	6.43	8.66	-15.24	10.66	-5.79	-
YoY %	-36.11%	43.86%	-25.75%	156.82%	-242.96%	284.11%	-	-
Horiz. %	-102.07%	-159.76%	-111.05%	-149.57%	263.21%	-184.11%	100.00%	-
EY	16.93	10.81	15.54	11.55	-6.56	9.38	-17.26	-
YoY %	56.61%	-30.44%	34.55%	276.07%	-169.94%	154.35%	-	-
Horiz. %	-98.09%	-62.63%	-90.03%	-66.92%	38.01%	-54.35%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.48	0.52	0.51	0.74	0.53	0.45	0.61	-3.91%
YoY %	-7.69%	1.96%	-31.08%	39.62%	17.78%	-26.23%	-	-
Horiz. %	78.69%	85.25%	83.61%	121.31%	86.89%	73.77%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos