[ARMADA] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 776.01%
YoY- 114.22%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,723,962 1,178,259 562,703 2,339,889 1,723,852 1,159,414 552,618 113.35%
PBT 462,993 297,616 183,964 127,609 -10,743 -99,461 -214,215 -
Tax -17,977 -14,121 -24,365 -15,364 -12,117 -10,722 -5,332 124.67%
NP 445,016 283,495 159,599 112,245 -22,860 -110,183 -219,547 -
-
NP to SH 456,065 302,651 162,794 125,569 -18,575 -104,193 -223,967 -
-
Tax Rate 3.88% 4.74% 13.24% 12.04% - - - -
Total Cost 1,278,946 894,764 403,104 2,227,644 1,746,712 1,269,597 772,165 39.94%
-
Net Worth 3,772,661 3,533,130 3,413,819 3,117,875 3,058,504 2,998,615 2,997,027 16.56%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 3,772,661 3,533,130 3,413,819 3,117,875 3,058,504 2,998,615 2,997,027 16.56%
NOSH 5,907,044 5,894,767 5,885,895 5,885,895 5,885,895 5,885,895 5,876,524 0.34%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 25.81% 24.06% 28.36% 4.80% -1.33% -9.50% -39.73% -
ROE 12.09% 8.57% 4.77% 4.03% -0.61% -3.47% -7.47% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 29.25 20.01 9.56 39.78 29.31 19.72 9.40 112.99%
EPS 7.74 5.14 2.77 2.13 -0.32 -1.77 -3.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.60 0.58 0.53 0.52 0.51 0.51 16.32%
Adjusted Per Share Value based on latest NOSH - 5,885,895
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 29.08 19.88 9.49 39.47 29.08 19.56 9.32 113.37%
EPS 7.69 5.11 2.75 2.12 -0.31 -1.76 -3.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6364 0.596 0.5759 0.526 0.516 0.5059 0.5056 16.56%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.46 0.45 0.42 0.35 0.255 0.23 0.135 -
P/RPS 1.57 2.25 4.39 0.88 0.87 1.17 1.44 5.92%
P/EPS 5.95 8.76 15.19 16.40 -80.75 -12.98 -3.54 -
EY 16.82 11.42 6.59 6.10 -1.24 -7.70 -28.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.75 0.72 0.66 0.49 0.45 0.26 97.07%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 19/11/21 27/08/21 25/05/21 26/02/21 19/11/20 28/08/20 29/05/20 -
Price 0.49 0.445 0.455 0.395 0.275 0.27 0.215 -
P/RPS 1.68 2.22 4.76 0.99 0.94 1.37 2.29 -18.64%
P/EPS 6.33 8.66 16.45 18.51 -87.08 -15.24 -5.64 -
EY 15.79 11.55 6.08 5.40 -1.15 -6.56 -17.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.74 0.78 0.75 0.53 0.53 0.42 49.73%

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