[ARMADA] YoY 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- 68.35%
YoY- 161.29%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 622,983 605,028 513,054 616,038 515,643 576,308 662,147 -1.01%
PBT -174,828 192,074 139,791 138,351 -250,146 -1,263,445 80,303 -
Tax 65 19,729 -27,129 -3,247 -6,659 1,157 -2,403 -
NP -174,763 211,803 112,662 135,104 -256,805 -1,262,288 77,900 -
-
NP to SH -165,487 210,681 118,001 144,143 -235,176 -1,262,879 63,816 -
-
Tax Rate - -10.27% 19.41% 2.35% - - 2.99% -
Total Cost 797,746 393,225 400,392 480,934 772,448 1,838,596 584,247 5.32%
-
Net Worth 5,565,351 5,085,864 3,892,596 3,117,875 3,231,092 3,346,434 5,514,293 0.15%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 5,565,351 5,085,864 3,892,596 3,117,875 3,231,092 3,346,434 5,514,293 0.15%
NOSH 5,922,666 5,918,047 5,907,044 5,885,895 5,876,524 5,870,937 5,866,269 0.15%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -28.05% 35.01% 21.96% 21.93% -49.80% -219.03% 11.76% -
ROE -2.97% 4.14% 3.03% 4.62% -7.28% -37.74% 1.16% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 10.52 10.23 8.70 10.47 8.78 9.82 11.29 -1.16%
EPS -2.80 3.56 2.00 2.45 -4.00 -21.51 1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.86 0.66 0.53 0.55 0.57 0.94 0.00%
Adjusted Per Share Value based on latest NOSH - 5,885,895
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 10.51 10.21 8.65 10.39 8.70 9.72 11.17 -1.00%
EPS -2.79 3.55 1.99 2.43 -3.97 -21.30 1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9388 0.858 0.6567 0.526 0.5451 0.5645 0.9302 0.15%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.495 0.48 0.47 0.35 0.53 0.155 0.765 -
P/RPS 4.70 4.69 5.40 3.34 6.04 1.58 6.78 -5.92%
P/EPS -17.71 13.47 23.49 14.28 -13.24 -0.72 70.32 -
EY -5.65 7.42 4.26 7.00 -7.55 -138.78 1.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.71 0.66 0.96 0.27 0.81 -6.82%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 24/02/23 25/02/22 26/02/21 27/02/20 28/02/19 26/02/18 -
Price 0.52 0.595 0.50 0.395 0.335 0.18 0.87 -
P/RPS 4.94 5.82 5.75 3.77 3.82 1.83 7.71 -7.14%
P/EPS -18.60 16.70 24.99 16.12 -8.37 -0.84 79.97 -
EY -5.38 5.99 4.00 6.20 -11.95 -119.50 1.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.69 0.76 0.75 0.61 0.32 0.93 -8.37%

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