[CFM] QoQ Cumulative Quarter Result on 2019-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 22,855 14,686 7,286 35,040 26,523 18,147 8,744 89.42% QoQ % 55.62% 101.56% -79.21% 32.11% 46.16% 107.54% - Horiz. % 261.38% 167.96% 83.33% 400.73% 303.33% 207.54% 100.00%
PBT -1,663 -893 -684 -2,892 -2,558 -2,738 -792 63.75% QoQ % -86.23% -30.56% 76.35% -13.06% 6.57% -245.71% - Horiz. % 209.97% 112.75% 86.36% 365.15% 322.98% 345.71% 100.00%
Tax 0 0 0 -62 0 -5 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -0.00% -0.00% 1,240.00% -0.00% 100.00% -
NP -1,663 -893 -684 -2,954 -2,558 -2,743 -792 63.75% QoQ % -86.23% -30.56% 76.84% -15.48% 6.74% -246.34% - Horiz. % 209.97% 112.75% 86.36% 372.98% 322.98% 346.34% 100.00%
NP to SH -1,592 -819 -618 -2,969 -2,544 -2,751 -795 58.67% QoQ % -94.38% -32.52% 79.18% -16.71% 7.52% -246.04% - Horiz. % 200.25% 103.02% 77.74% 373.46% 320.00% 346.04% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 24,518 15,579 7,970 37,994 29,081 20,890 9,536 87.36% QoQ % 57.38% 95.47% -79.02% 30.65% 39.21% 119.06% - Horiz. % 257.11% 163.37% 83.58% 398.43% 304.96% 219.06% 100.00%
Net Worth 45,100 45,920 45,920 46,329 46,739 46,739 48,790 -5.09% QoQ % -1.79% 0.00% -0.88% -0.88% 0.00% -4.20% - Horiz. % 92.44% 94.12% 94.12% 94.96% 95.80% 95.80% 100.00%
Dividend 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 45,100 45,920 45,920 46,329 46,739 46,739 48,790 -5.09% QoQ % -1.79% 0.00% -0.88% -0.88% 0.00% -4.20% - Horiz. % 92.44% 94.12% 94.12% 94.96% 95.80% 95.80% 100.00%
NOSH 41,000 41,000 41,000 41,000 41,000 41,000 41,000 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -7.28 % -6.08 % -9.39 % -8.43 % -9.64 % -15.12 % -9.06 % -13.53% QoQ % -19.74% 35.25% -11.39% 12.55% 36.24% -66.89% - Horiz. % 80.35% 67.11% 103.64% 93.05% 106.40% 166.89% 100.00%
ROE -3.53 % -1.78 % -1.35 % -6.41 % -5.44 % -5.89 % -1.63 % 67.15% QoQ % -98.31% -31.85% 78.94% -17.83% 7.64% -261.35% - Horiz. % 216.56% 109.20% 82.82% 393.25% 333.74% 361.35% 100.00%
Per Share 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 55.74 35.82 17.77 85.46 64.69 44.26 21.33 89.39% QoQ % 55.61% 101.58% -79.21% 32.11% 46.16% 107.50% - Horiz. % 261.32% 167.93% 83.31% 400.66% 303.28% 207.50% 100.00%
EPS -3.88 -2.00 -1.51 -7.24 -6.20 -6.71 -1.94 58.54% QoQ % -94.00% -32.45% 79.14% -16.77% 7.60% -245.88% - Horiz. % 200.00% 103.09% 77.84% 373.20% 319.59% 345.88% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.1000 1.1200 1.1200 1.1300 1.1400 1.1400 1.1900 -5.09% QoQ % -1.79% 0.00% -0.88% -0.88% 0.00% -4.20% - Horiz. % 92.44% 94.12% 94.12% 94.96% 95.80% 95.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 41,000 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 55.74 35.82 17.77 85.46 64.69 44.26 21.33 89.39% QoQ % 55.61% 101.58% -79.21% 32.11% 46.16% 107.50% - Horiz. % 261.32% 167.93% 83.31% 400.66% 303.28% 207.50% 100.00%
EPS -3.88 -2.00 -1.51 -7.24 -6.20 -6.71 -1.94 58.54% QoQ % -94.00% -32.45% 79.14% -16.77% 7.60% -245.88% - Horiz. % 200.00% 103.09% 77.84% 373.20% 319.59% 345.88% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.1000 1.1200 1.1200 1.1300 1.1400 1.1400 1.1900 -5.09% QoQ % -1.79% 0.00% -0.88% -0.88% 0.00% -4.20% - Horiz. % 92.44% 94.12% 94.12% 94.96% 95.80% 95.80% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.1000 1.1100 1.2000 1.1500 1.1700 1.0500 1.0600 -
P/RPS 1.97 3.10 6.75 1.35 1.81 2.37 4.97 -45.95% QoQ % -36.45% -54.07% 400.00% -25.41% -23.63% -52.31% - Horiz. % 39.64% 62.37% 135.81% 27.16% 36.42% 47.69% 100.00%
P/EPS -28.33 -55.57 -79.61 -15.88 -18.86 -15.65 -54.67 -35.41% QoQ % 49.02% 30.20% -401.32% 15.80% -20.51% 71.37% - Horiz. % 51.82% 101.65% 145.62% 29.05% 34.50% 28.63% 100.00%
EY -3.53 -1.80 -1.26 -6.30 -5.30 -6.39 -1.83 54.77% QoQ % -96.11% -42.86% 80.00% -18.87% 17.06% -249.18% - Horiz. % 192.90% 98.36% 68.85% 344.26% 289.62% 349.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.00 0.99 1.07 1.02 1.03 0.92 0.89 8.06% QoQ % 1.01% -7.48% 4.90% -0.97% 11.96% 3.37% - Horiz. % 112.36% 111.24% 120.22% 114.61% 115.73% 103.37% 100.00%
Price Multiplier on Announcement Date 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 27/11/19 27/08/19 28/05/19 26/02/19 29/11/18 30/08/18 -
Price 1.1000 1.1000 1.1100 1.2000 1.2500 1.1400 1.0500 -
P/RPS 1.97 3.07 6.25 1.40 1.93 2.58 4.92 -45.58% QoQ % -35.83% -50.88% 346.43% -27.46% -25.19% -47.56% - Horiz. % 40.04% 62.40% 127.03% 28.46% 39.23% 52.44% 100.00%
P/EPS -28.33 -55.07 -73.64 -16.57 -20.15 -16.99 -54.15 -35.00% QoQ % 48.56% 25.22% -344.42% 17.77% -18.60% 68.62% - Horiz. % 52.32% 101.70% 135.99% 30.60% 37.21% 31.38% 100.00%
EY -3.53 -1.82 -1.36 -6.03 -4.96 -5.89 -1.85 53.66% QoQ % -93.96% -33.82% 77.45% -21.57% 15.79% -218.38% - Horiz. % 190.81% 98.38% 73.51% 325.95% 268.11% 318.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.00 0.98 0.99 1.06 1.10 1.00 0.88 8.87% QoQ % 2.04% -1.01% -6.60% -3.64% 10.00% 13.64% - Horiz. % 113.64% 111.36% 112.50% 120.45% 125.00% 113.64% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
CFM_4th Quarter 2019.pdf 
