[ARMADA] YoY Quarter Result on 30-Sep-2017 [#3]

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Quarter Result
Revenue	564,437	527,813	588,047	641,391	377,506	559,464	636,509	-1.98%
YoY %	6.94%	-10.24%	-8.32%	69.90%	-32.52%	-12.10%	-	-
Horiz. %	88.68%	82.92%	92.39%	100.77%	59.31%	87.90%	100.00%	-
PBT	88,719	160,008	-514,192	152,326	-83,022	101,738	127,712	-5.88%
YoY %	-44.55%	131.12%	-437.56%	283.48%	-181.60%	-20.34%	-	-
Horiz. %	69.47%	125.29%	-402.62%	119.27%	-65.01%	79.66%	100.00%	-
Tax	-1,395	-8,522	827	-27,951	-20,511	-30,763	-16,627	-33.81%
YoY %	83.63%	-1,130.47%	102.96%	-36.27%	33.33%	-85.02%	-	-
Horiz. %	8.39%	51.25%	-4.97%	168.11%	123.36%	185.02%	100.00%	-
NP	87,324	151,486	-513,365	124,375	-103,533	70,975	111,085	-3.92%
YoY %	-42.36%	129.51%	-512.76%	220.13%	-245.87%	-36.11%	-	-
Horiz. %	78.61%	136.37%	-462.14%	111.96%	-93.20%	63.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	85,619	153,373	-502,827	123,733	-96,712	69,998	108,093	-3.80%
YoY %	-44.18%	130.50%	-506.38%	227.94%	-238.16%	-35.24%	-	-
Horiz. %	79.21%	141.89%	-465.18%	114.47%	-89.47%	64.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.57%	5.33%	-	18.35%	-	30.24%	13.02%	-
YoY %	-70.54%	0.00%	-	0.00%	-	132.26%	-	-
Horiz. %	12.06%	40.94%	-	140.94%	-	232.26%	100.00%	-
Total Cost	477,113	376,327	1,101,412	517,016	481,039	488,489	525,424	-1.59%
YoY %	26.78%	-65.83%	113.03%	7.48%	-1.53%	-7.03%	-	-
Horiz. %	90.81%	71.62%	209.62%	98.40%	91.55%	92.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,058,504	3,465,720	4,755,459	5,631,618	6,335,571	7,508,824	7,410,743	-13.70%
YoY %	-11.75%	-27.12%	-15.56%	-11.11%	-15.62%	1.32%	-	-
Horiz. %	41.27%	46.77%	64.17%	75.99%	85.49%	101.32%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	3,058,504	3,465,720	4,755,459	5,631,618	6,335,571	7,508,824	7,410,743	-13.70%
YoY %	-11.75%	-27.12%	-15.56%	-11.11%	-15.62%	1.32%	-	-
Horiz. %	41.27%	46.77%	64.17%	75.99%	85.49%	101.32%	100.00%	-
NOSH	5,885,895	5,876,524	5,870,937	5,866,269	5,866,269	5,866,269	4,720,218	3.74%
YoY %	0.16%	0.10%	0.08%	0.00%	0.00%	24.28%	-	-
Horiz. %	124.70%	124.50%	124.38%	124.28%	124.28%	124.28%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	15.47%	28.70%	-87.30%	19.39%	-27.43%	12.69%	17.45%	-
YoY %	-46.10%	132.88%	-550.23%	170.69%	-316.15%	-27.28%	-	-
Horiz. %	88.65%	164.47%	-500.29%	111.12%	-157.19%	72.72%	100.00%	-
ROE	2.80%	4.43%	-10.57%	2.20%	-1.53%	0.93%	1.46%	-
YoY %	-36.79%	141.91%	-580.45%	243.79%	-264.52%	-36.30%	-	-
Horiz. %	191.78%	303.42%	-723.97%	150.68%	-104.79%	63.70%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	9.60	8.99	10.02	10.93	6.44	9.54	13.48	-5.49%
YoY %	6.79%	-10.28%	-8.33%	69.72%	-32.49%	-29.23%	-	-
Horiz. %	71.22%	66.69%	74.33%	81.08%	47.77%	70.77%	100.00%	-
EPS	1.46	2.61	-8.56	2.11	-1.65	1.19	2.29	-7.22%
YoY %	-44.06%	130.49%	-505.69%	227.88%	-238.66%	-48.03%	-	-
Horiz. %	63.76%	113.97%	-373.80%	92.14%	-72.05%	51.97%	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	0.52	0.59	0.81	0.96	1.08	1.28	1.57	-16.80%
YoY %	-11.86%	-27.16%	-15.62%	-11.11%	-15.62%	-18.47%	-	-
Horiz. %	33.12%	37.58%	51.59%	61.15%	68.79%	81.53%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 5,866,269
RPS	9.52	8.90	9.92	10.82	6.37	9.44	10.74	-1.98%
YoY %	6.97%	-10.28%	-8.32%	69.86%	-32.52%	-12.10%	-	-
Horiz. %	88.64%	82.87%	92.36%	100.74%	59.31%	87.90%	100.00%	-
EPS	1.44	2.59	-8.48	2.09	-1.63	1.18	1.82	-3.82%
YoY %	-44.40%	130.54%	-505.74%	228.22%	-238.14%	-35.16%	-	-
Horiz. %	79.12%	142.31%	-465.93%	114.84%	-89.56%	64.84%	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	0.516	0.5846	0.8022	0.95	1.0688	1.2667	1.2502	-13.70%
YoY %	-11.73%	-27.13%	-15.56%	-11.12%	-15.62%	1.32%	-	-
Horiz. %	41.27%	46.76%	64.17%	75.99%	85.49%	101.32%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	0.255	0.325	0.53	0.73	0.70	0.925	1.90	-
P/RPS	2.66	3.62	5.29	6.68	10.88	9.70	14.09	-24.24%
YoY %	-26.52%	-31.57%	-20.81%	-38.60%	12.16%	-31.16%	-	-
Horiz. %	18.88%	25.69%	37.54%	47.41%	77.22%	68.84%	100.00%	-
P/EPS	17.52	12.45	-6.19	34.61	-42.46	77.52	82.97	-22.81%
YoY %	40.72%	301.13%	-117.89%	181.51%	-154.77%	-6.57%	-	-
Horiz. %	21.12%	15.01%	-7.46%	41.71%	-51.18%	93.43%	100.00%	-
EY	5.71	8.03	-16.16	2.89	-2.36	1.29	1.21	29.48%
YoY %	-28.89%	149.69%	-659.17%	222.46%	-282.95%	6.61%	-	-
Horiz. %	471.90%	663.64%	-1,335.54%	238.84%	-195.04%	106.61%	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	0.49	0.55	0.65	0.76	0.65	0.72	1.21	-13.97%
YoY %	-10.91%	-15.38%	-14.47%	16.92%	-9.72%	-40.50%	-	-
Horiz. %	40.50%	45.45%	53.72%	62.81%	53.72%	59.50%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	19/11/20	22/11/19	23/11/18	23/11/17	23/11/16	19/11/15	20/11/14	-
Price	0.275	0.505	0.315	0.785	0.60	1.01	1.38	-
P/RPS	2.87	5.62	3.14	7.18	9.32	10.59	10.23	-19.07%
YoY %	-48.93%	78.98%	-56.27%	-22.96%	-11.99%	3.52%	-	-
Horiz. %	28.05%	54.94%	30.69%	70.19%	91.10%	103.52%	100.00%	-
P/EPS	18.89	19.34	-3.68	37.22	-36.39	84.64	60.26	-17.56%
YoY %	-2.33%	625.54%	-109.89%	202.28%	-142.99%	40.46%	-	-
Horiz. %	31.35%	32.09%	-6.11%	61.77%	-60.39%	140.46%	100.00%	-
EY	5.29	5.17	-27.19	2.69	-2.75	1.18	1.66	21.28%
YoY %	2.32%	119.01%	-1,110.78%	197.82%	-333.05%	-28.92%	-	-
Horiz. %	318.67%	311.45%	-1,637.95%	162.05%	-165.66%	71.08%	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	0.86	0.39	0.82	0.56	0.79	0.88	-8.09%
YoY %	-38.37%	120.51%	-52.44%	46.43%	-29.11%	-10.23%	-	-
Horiz. %	60.23%	97.73%	44.32%	93.18%	63.64%	89.77%	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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

New IPO: SMART ASIA CHEMICAL BHD

MQ Trader

MQ Trading Signals

2024-05-10 12:30:00

EMA 5

10 Mins

BUY

2024-05-10 12:25:00

EMA 5

5 Mins

BUY

2024-05-10 12:25:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-10 12:00:00

ADX

10 Mins

BUY

2024-05-10 12:00:00

EMA 5

Hourly

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MYEG

MY E.G. SERVICES BHD

350

MPI

MALAYSIAN PACIFIC INDUSTRIES

346

PTRANS

PERAK TRANSIT BERHAD

342

HLIND

HONG LEONG INDUSTRIES BHD

339

VSTECS

VSTECS BERHAD

334

YTLPOWR

YTL POWER INTERNATIONAL BHD

302

SNS

SNS NETWORK TECHNOLOGY BERHAD

227

PBBANK

PUBLIC BANK BHD

219

INARI

INARI AMERTRON BERHAD

218

Daily Stocks

HSI-CXG

0.20

+0.035

181,957,700

HSI-HUT

0.15

-0.04

111,966,800

MRCB

0.71

+0.02

68,390,300

PMHLDG

0.285

-0.01

63,886,400

TOPGLOV

0.945

+0.03

59,566,600

ICONIC

0.12

0.00

57,131,400

AHB

0.16

+0.015

53,608,100

MYEG

0.985

0.00

46,569,900

SNS

0.50

-0.03

46,062,900

ICONIC-WA

0.045

0.00

45,879,800

More active Stocks

SBAGAN

5.61

+0.64

435,200

KLUANG

5.30

+0.49

130,800

KUCHAI

2.15

+0.32

1,139,100

NESTLE

128.80

+0.30

2,900

KOBAY

2.15

+0.22

6,321,200

HSI-CVK

1.42

+0.21

100

MCEHLDG

1.91

+0.20

6,025,900

MCEHLDG-WA

1.25

+0.16

1,740,700

SAM

5.53

+0.16

500,400

HSI-CVY

0.76

+0.16

75,000

More gainer Stocks

DLADY

32.48

-0.90

68,700

HEIM

23.60

-0.30

25,800

PPB

15.58

-0.22

199,000

AJI

19.08

-0.20

226,400

PETGAS

18.06

-0.20

43,200

HSI-HS6

0.385

-0.18

247,700

KLK

22.74

-0.18

92,800

HSI-HUY

0.715

-0.155

21,300

MPI

30.86

-0.14

42,900

NSOP

3.76

-0.14

1,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More