[ARMADA] YoY Quarter Result on 30-Jun-2017 [#2]

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Quarter Result
Revenue	606,796	535,641	654,042	694,419	402,869	459,077	590,081	0.46%
YoY %	13.28%	-18.10%	-5.81%	72.37%	-12.24%	-22.20%	-	-
Horiz. %	102.83%	90.77%	110.84%	117.68%	68.27%	77.80%	100.00%	-
PBT	114,754	102,551	-584,775	185,984	-525,650	-274,324	127,631	-1.75%
YoY %	11.90%	117.54%	-414.42%	135.38%	-91.62%	-314.94%	-	-
Horiz. %	89.91%	80.35%	-458.18%	145.72%	-411.85%	-214.94%	100.00%	-
Tax	-5,390	-20,429	-7,434	-68,270	9,450	-24,609	-26,113	-23.10%
YoY %	73.62%	-174.80%	89.11%	-822.43%	138.40%	5.76%	-	-
Horiz. %	20.64%	78.23%	28.47%	261.44%	-36.19%	94.24%	100.00%	-
NP	109,364	82,122	-592,209	117,714	-516,200	-298,933	101,518	1.24%
YoY %	33.17%	113.87%	-603.09%	122.80%	-72.68%	-394.46%	-	-
Horiz. %	107.73%	80.89%	-583.35%	115.95%	-508.48%	-294.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	119,774	78,208	-585,480	116,590	-518,324	-291,532	98,379	3.33%
YoY %	53.15%	113.36%	-602.17%	122.49%	-77.79%	-396.34%	-	-
Horiz. %	121.75%	79.50%	-595.13%	118.51%	-526.86%	-296.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.70%	19.92%	-	36.71%	-	-	20.46%	-
YoY %	-76.41%	0.00%	-	0.00%	-	-	-	-
Horiz. %	22.97%	97.36%	-	179.42%	-	-	100.00%	-
Total Cost	497,432	453,519	1,246,251	576,705	919,069	758,010	488,563	0.30%
YoY %	9.68%	-63.61%	116.10%	-37.25%	21.25%	55.15%	-	-
Horiz. %	101.82%	92.83%	255.09%	118.04%	188.12%	155.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,998,615	3,347,536	5,107,715	5,631,618	6,276,908	6,804,872	4,463,763	-6.40%
YoY %	-10.42%	-34.46%	-9.30%	-10.28%	-7.76%	52.45%	-	-
Horiz. %	67.18%	74.99%	114.43%	126.16%	140.62%	152.45%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	2,998,615	3,347,536	5,107,715	5,631,618	6,276,908	6,804,872	4,463,763	-6.40%
YoY %	-10.42%	-34.46%	-9.30%	-10.28%	-7.76%	52.45%	-	-
Horiz. %	67.18%	74.99%	114.43%	126.16%	140.62%	152.45%	100.00%	-
NOSH	5,885,895	5,876,524	5,870,937	5,866,269	5,866,269	5,866,269	2,936,686	12.27%
YoY %	0.16%	0.10%	0.08%	0.00%	0.00%	99.76%	-	-
Horiz. %	200.43%	200.11%	199.92%	199.76%	199.76%	199.76%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	18.02%	15.33%	-90.55%	16.95%	-128.13%	-65.12%	17.20%	-
YoY %	17.55%	116.93%	-634.22%	113.23%	-96.76%	-478.60%	-	-
Horiz. %	104.77%	89.13%	-526.45%	98.55%	-744.94%	-378.60%	100.00%	-
ROE	3.99%	2.34%	-11.46%	2.07%	-8.26%	-4.28%	2.20%	-
YoY %	70.51%	120.42%	-653.62%	125.06%	-92.99%	-294.55%	-	-
Horiz. %	181.36%	106.36%	-520.91%	94.09%	-375.45%	-194.55%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	10.32	9.12	11.14	11.84	6.87	7.83	20.09	-10.49%
YoY %	13.16%	-18.13%	-5.91%	72.34%	-12.26%	-61.03%	-	-
Horiz. %	51.37%	45.40%	55.45%	58.93%	34.20%	38.97%	100.00%	-
EPS	2.04	1.33	-9.97	1.99	-8.84	-4.97	3.35	-7.92%
YoY %	53.38%	113.34%	-601.01%	122.51%	-77.87%	-248.36%	-	-
Horiz. %	60.90%	39.70%	-297.61%	59.40%	-263.88%	-148.36%	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	0.51	0.57	0.87	0.96	1.07	1.16	1.52	-16.62%
YoY %	-10.53%	-34.48%	-9.38%	-10.28%	-7.76%	-23.68%	-	-
Horiz. %	33.55%	37.50%	57.24%	63.16%	70.39%	76.32%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 5,866,269
RPS	10.25	9.05	11.05	11.73	6.81	7.76	9.97	0.46%
YoY %	13.26%	-18.10%	-5.80%	72.25%	-12.24%	-22.17%	-	-
Horiz. %	102.81%	90.77%	110.83%	117.65%	68.30%	77.83%	100.00%	-
EPS	2.02	1.32	-9.89	1.97	-8.76	-4.92	1.66	3.32%
YoY %	53.03%	113.35%	-602.03%	122.49%	-78.05%	-396.39%	-	-
Horiz. %	121.69%	79.52%	-595.78%	118.67%	-527.71%	-296.39%	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	0.5066	0.5655	0.8629	0.9514	1.0604	1.1496	0.7541	-6.40%
YoY %	-10.42%	-34.47%	-9.30%	-10.28%	-7.76%	52.45%	-	-
Horiz. %	67.18%	74.99%	114.43%	126.16%	140.62%	152.45%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	0.23	0.215	0.72	0.76	0.725	1.14	3.40	-
P/RPS	2.23	2.36	6.46	6.42	10.56	14.57	16.92	-28.64%
YoY %	-5.51%	-63.47%	0.62%	-39.20%	-27.52%	-13.89%	-	-
Horiz. %	13.18%	13.95%	38.18%	37.94%	62.41%	86.11%	100.00%	-
P/EPS	11.29	16.14	-7.22	38.24	-8.21	-22.94	101.49	-30.62%
YoY %	-30.05%	323.55%	-118.88%	565.77%	64.21%	-122.60%	-	-
Horiz. %	11.12%	15.90%	-7.11%	37.68%	-8.09%	-22.60%	100.00%	-
EY	8.86	6.19	-13.85	2.62	-12.19	-4.36	0.99	44.04%
YoY %	43.13%	144.69%	-628.63%	121.49%	-179.59%	-540.40%	-	-
Horiz. %	894.95%	625.25%	-1,398.99%	264.65%	-1,231.31%	-440.40%	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	0.45	0.38	0.83	0.79	0.68	0.98	2.24	-23.45%
YoY %	18.42%	-54.22%	5.06%	16.18%	-30.61%	-56.25%	-	-
Horiz. %	20.09%	16.96%	37.05%	35.27%	30.36%	43.75%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	28/08/20	30/08/19	29/08/18	25/08/17	26/08/16	27/08/15	20/08/14	-
Price	0.27	0.255	0.53	0.75	0.765	0.86	3.33	-
P/RPS	2.62	2.80	4.76	6.34	11.14	10.99	16.57	-26.44%
YoY %	-6.43%	-41.18%	-24.92%	-43.09%	1.36%	-33.68%	-	-
Horiz. %	15.81%	16.90%	28.73%	38.26%	67.23%	66.32%	100.00%	-
P/EPS	13.25	19.15	-5.31	37.74	-8.66	-17.31	99.40	-28.50%
YoY %	-30.81%	460.64%	-114.07%	535.80%	49.97%	-117.41%	-	-
Horiz. %	13.33%	19.27%	-5.34%	37.97%	-8.71%	-17.41%	100.00%	-
EY	7.54	5.22	-18.82	2.65	-11.55	-5.78	1.01	39.75%
YoY %	44.44%	127.74%	-810.19%	122.94%	-99.83%	-672.28%	-	-
Horiz. %	746.53%	516.83%	-1,863.37%	262.38%	-1,143.56%	-572.28%	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	0.45	0.61	0.78	0.71	0.74	2.19	-21.04%
YoY %	17.78%	-26.23%	-21.79%	9.86%	-4.05%	-66.21%	-	-
Horiz. %	24.20%	20.55%	27.85%	35.62%	32.42%	33.79%	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