[ARMADA] YoY 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
Quarter Result
Revenue	578,859	441,324	618,431	615,556	606,796	535,641	654,042	-2.01%
YoY %	31.16%	-28.64%	0.47%	1.44%	13.28%	-18.10%	-	-
Horiz. %	88.50%	67.48%	94.56%	94.12%	92.78%	81.90%	100.00%	-
PBT	270,233	105,897	186,831	113,652	114,754	102,551	-584,775	-
YoY %	155.18%	-43.32%	64.39%	-0.96%	11.90%	117.54%	-	-
Horiz. %	-46.21%	-18.11%	-31.95%	-19.44%	-19.62%	-17.54%	100.00%	-
Tax	-1,778	1,238	558	10,244	-5,390	-20,429	-7,434	-21.19%
YoY %	-243.62%	121.86%	-94.55%	290.06%	73.62%	-174.80%	-	-
Horiz. %	23.92%	-16.65%	-7.51%	-137.80%	72.50%	274.80%	100.00%	-
NP	268,455	107,135	187,389	123,896	109,364	82,122	-592,209	-
YoY %	150.58%	-42.83%	51.25%	13.29%	33.17%	113.87%	-	-
Horiz. %	-45.33%	-18.09%	-31.64%	-20.92%	-18.47%	-13.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	265,958	118,770	186,250	139,857	119,774	78,208	-585,480	-
YoY %	123.93%	-36.23%	33.17%	16.77%	53.15%	113.36%	-	-
Horiz. %	-45.43%	-20.29%	-31.81%	-23.89%	-20.46%	-13.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.66%	-1.17%	-0.30%	-9.01%	4.70%	19.92%	-	-
YoY %	156.41%	-290.00%	96.67%	-291.70%	-76.41%	0.00%	-	-
Horiz. %	3.31%	-5.87%	-1.51%	-45.23%	23.59%	100.00%	-	-
Total Cost	310,404	334,189	431,042	491,660	497,432	453,519	1,246,251	-20.66%
YoY %	-7.12%	-22.47%	-12.33%	-1.16%	9.68%	-63.61%	-	-
Horiz. %	24.91%	26.82%	34.59%	39.45%	39.91%	36.39%	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	46.38%	24.28%	30.30%	20.13%	18.02%	15.33%	-90.55%	-
YoY %	91.02%	-19.87%	50.52%	11.71%	17.55%	116.93%	-	-
Horiz. %	-51.22%	-26.81%	-33.46%	-22.23%	-19.90%	-16.93%	100.00%	-
ROE	4.28%	2.07%	3.99%	3.96%	3.99%	2.34%	-11.46%	-
YoY %	106.76%	-48.12%	0.76%	-0.75%	70.51%	120.42%	-	-
Horiz. %	-37.35%	-18.06%	-34.82%	-34.55%	-34.82%	-20.42%	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	9.77	7.46	10.47	10.45	10.32	9.12	11.14	-2.16%
YoY %	30.97%	-28.75%	0.19%	1.26%	13.16%	-18.13%	-	-
Horiz. %	87.70%	66.97%	93.99%	93.81%	92.64%	81.87%	100.00%	-
EPS	4.49	2.01	3.15	2.38	2.04	1.33	-9.97	-
YoY %	123.38%	-36.19%	32.35%	16.67%	53.38%	113.34%	-	-
Horiz. %	-45.04%	-20.16%	-31.59%	-23.87%	-20.46%	-13.34%	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	9.77	7.44	10.43	10.38	10.24	9.04	11.03	-1.99%
YoY %	31.32%	-28.67%	0.48%	1.37%	13.27%	-18.04%	-	-
Horiz. %	88.58%	67.45%	94.56%	94.11%	92.84%	81.96%	100.00%	-
EPS	4.49	2.00	3.14	2.36	2.02	1.32	-9.88	-
YoY %	124.50%	-36.31%	33.05%	16.83%	53.03%	113.36%	-	-
Horiz. %	-45.45%	-20.24%	-31.78%	-23.89%	-20.45%	-13.36%	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	1.0493	0.9685	0.7875	0.596	0.5059	0.5647	0.8616	3.33%
YoY %	8.34%	22.98%	32.13%	17.81%	-10.41%	-34.46%	-	-
Horiz. %	121.79%	112.41%	91.40%	69.17%	58.72%	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
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	5.73	6.30	3.68	4.30	2.23	2.36	6.46	-1.97%
YoY %	-9.05%	71.20%	-14.42%	92.83%	-5.51%	-63.47%	-	-
Horiz. %	88.70%	97.52%	56.97%	66.56%	34.52%	36.53%	100.00%	-
P/EPS	12.47	23.42	12.22	18.95	11.29	16.14	-7.22	-
YoY %	-46.75%	91.65%	-35.51%	67.85%	-30.05%	323.55%	-	-
Horiz. %	-172.71%	-324.38%	-169.25%	-262.47%	-156.37%	-223.55%	100.00%	-
EY	8.02	4.27	8.19	5.28	8.86	6.19	-13.85	-
YoY %	87.82%	-47.86%	55.11%	-40.41%	43.13%	144.69%	-	-
Horiz. %	-57.91%	-30.83%	-59.13%	-38.12%	-63.97%	-44.69%	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	5.17	6.71	3.87	4.26	2.62	2.80	4.76	1.38%
YoY %	-22.95%	73.39%	-9.15%	62.60%	-6.43%	-41.18%	-	-
Horiz. %	108.61%	140.97%	81.30%	89.50%	55.04%	58.82%	100.00%	-
P/EPS	11.25	24.92	12.85	18.74	13.25	19.15	-5.31	-
YoY %	-54.86%	93.93%	-31.43%	41.43%	-30.81%	460.64%	-	-
Horiz. %	-211.86%	-469.30%	-242.00%	-352.92%	-249.53%	-360.64%	100.00%	-
EY	8.89	4.01	7.78	5.34	7.54	5.22	-18.82	-
YoY %	121.70%	-48.46%	45.69%	-29.18%	44.44%	127.74%	-	-
Horiz. %	-47.24%	-21.31%	-41.34%	-28.37%	-40.06%	-27.74%	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