[ARMADA] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 100.27%
YoY- 22.92%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 543,987 2,405,539 1,800,511 1,147,438 529,007 2,162,582 1,723,962 -53.68%
PBT 200,030 709,001 516,927 378,519 191,688 667,896 462,993 -42.87%
Tax -4,116 15,655 -4,074 -4,850 -5,408 -110,218 -17,977 -62.60%
NP 195,914 724,656 512,853 373,669 186,280 557,678 445,016 -42.15%
-
NP to SH 201,010 732,411 521,730 372,007 185,757 574,066 456,065 -42.11%
-
Tax Rate 2.06% -2.21% 0.79% 1.28% 2.82% 16.50% 3.88% -
Total Cost 348,073 1,680,883 1,287,658 773,769 342,727 1,604,904 1,278,946 -58.03%
-
Net Worth 5,267,061 5,085,864 5,144,072 4,668,484 4,253,072 3,892,596 3,772,661 24.94%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 5,267,061 5,085,864 5,144,072 4,668,484 4,253,072 3,892,596 3,772,661 24.94%
NOSH 5,918,047 5,918,047 5,918,047 5,918,047 5,907,044 5,907,044 5,907,044 0.12%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 36.01% 30.12% 28.48% 32.57% 35.21% 25.79% 25.81% -
ROE 3.82% 14.40% 10.14% 7.97% 4.37% 14.75% 12.09% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 9.19 40.68 30.45 19.42 8.96 36.67 29.25 -53.81%
EPS 3.40 12.38 8.82 6.30 3.14 9.74 7.74 -42.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.86 0.87 0.79 0.72 0.66 0.64 24.61%
Adjusted Per Share Value based on latest NOSH - 5,918,047
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 9.18 40.58 30.37 19.36 8.92 36.48 29.08 -53.67%
EPS 3.39 12.36 8.80 6.28 3.13 9.68 7.69 -42.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8885 0.858 0.8678 0.7875 0.7175 0.6567 0.6364 24.94%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.63 0.48 0.385 0.385 0.41 0.47 0.46 -
P/RPS 6.85 1.18 1.26 1.98 4.58 1.28 1.57 167.24%
P/EPS 18.55 3.88 4.36 6.12 13.04 4.83 5.95 113.55%
EY 5.39 25.80 22.92 16.35 7.67 20.71 16.82 -53.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.56 0.44 0.49 0.57 0.71 0.72 -0.92%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 25/05/23 24/02/23 24/11/22 26/08/22 25/05/22 25/02/22 19/11/21 -
Price 0.655 0.595 0.44 0.405 0.44 0.50 0.49 -
P/RPS 7.13 1.46 1.44 2.09 4.91 1.36 1.68 162.36%
P/EPS 19.28 4.80 4.99 6.43 13.99 5.14 6.33 110.26%
EY 5.19 20.81 20.05 15.54 7.15 19.47 15.79 -52.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.69 0.51 0.51 0.61 0.76 0.77 -2.61%

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