[CFM] QoQ Quarter Result on 2018-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 7,286 8,517 8,375 9,403 8,744 10,928 13,895 -35.05% QoQ % -14.45% 1.70% -10.93% 7.54% -19.99% -21.35% - Horiz. % 52.44% 61.30% 60.27% 67.67% 62.93% 78.65% 100.00%
PBT -684 -334 180 -1,946 -792 -2,403 663 - QoQ % -104.79% -285.56% 109.25% -145.71% 67.04% -462.44% - Horiz. % -103.17% -50.38% 27.15% -293.51% -119.46% -362.44% 100.00%
Tax 0 -62 6 -5 0 -30 5 - QoQ % 0.00% -1,133.33% 220.00% 0.00% 0.00% -700.00% - Horiz. % 0.00% -1,240.00% 120.00% -100.00% 0.00% -600.00% 100.00%
NP -684 -396 186 -1,951 -792 -2,433 668 - QoQ % -72.73% -312.90% 109.53% -146.34% 67.45% -464.22% - Horiz. % -102.40% -59.28% 27.84% -292.07% -118.56% -364.22% 100.00%
NP to SH -618 -425 207 -1,956 -795 -2,488 627 - QoQ % -45.41% -305.31% 110.58% -146.04% 68.05% -496.81% - Horiz. % -98.56% -67.78% 33.01% -311.96% -126.79% -396.81% 100.00%
Tax Rate - % - % -3.33 % - % - % - % -0.75 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 444.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 7,970 8,913 8,189 11,354 9,536 13,361 13,227 -28.73% QoQ % -10.58% 8.84% -27.88% 19.06% -28.63% 1.01% - Horiz. % 60.26% 67.38% 61.91% 85.84% 72.09% 101.01% 100.00%
Net Worth 45,920 46,329 46,739 46,739 48,790 49,610 52,069 -8.06% QoQ % -0.88% -0.88% 0.00% -4.20% -1.65% -4.72% - Horiz. % 88.19% 88.98% 89.76% 89.76% 93.70% 95.28% 100.00%
Dividend 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 45,920 46,329 46,739 46,739 48,790 49,610 52,069 -8.06% QoQ % -0.88% -0.88% 0.00% -4.20% -1.65% -4.72% - Horiz. % 88.19% 88.98% 89.76% 89.76% 93.70% 95.28% 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 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -9.39 % -4.65 % 2.22 % -20.75 % -9.06 % -22.26 % 4.81 % - QoQ % -101.94% -309.46% 110.70% -129.03% 59.30% -562.79% - Horiz. % -195.22% -96.67% 46.15% -431.39% -188.36% -462.79% 100.00%
ROE -1.35 % -0.92 % 0.44 % -4.18 % -1.63 % -5.02 % 1.20 % - QoQ % -46.74% -309.09% 110.53% -156.44% 67.53% -518.33% - Horiz. % -112.50% -76.67% 36.67% -348.33% -135.83% -418.33% 100.00%
Per Share 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 17.77 20.77 20.43 22.93 21.33 26.65 33.89 -35.05% QoQ % -14.44% 1.66% -10.90% 7.50% -19.96% -21.36% - Horiz. % 52.43% 61.29% 60.28% 67.66% 62.94% 78.64% 100.00%
EPS -1.51 -1.04 0.50 -4.77 -1.94 -6.07 1.53 - QoQ % -45.19% -308.00% 110.48% -145.88% 68.04% -496.73% - Horiz. % -98.69% -67.97% 32.68% -311.76% -126.80% -396.73% 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 1.1200 1.1300 1.1400 1.1400 1.1900 1.2100 1.2700 -8.06% QoQ % -0.88% -0.88% 0.00% -4.20% -1.65% -4.72% - Horiz. % 88.19% 88.98% 89.76% 89.76% 93.70% 95.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 41,000 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 17.77 20.77 20.43 22.93 21.33 26.65 33.89 -35.05% QoQ % -14.44% 1.66% -10.90% 7.50% -19.96% -21.36% - Horiz. % 52.43% 61.29% 60.28% 67.66% 62.94% 78.64% 100.00%
EPS -1.51 -1.04 0.50 -4.77 -1.94 -6.07 1.53 - QoQ % -45.19% -308.00% 110.48% -145.88% 68.04% -496.73% - Horiz. % -98.69% -67.97% 32.68% -311.76% -126.80% -396.73% 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 1.1200 1.1300 1.1400 1.1400 1.1900 1.2100 1.2700 -8.06% QoQ % -0.88% -0.88% 0.00% -4.20% -1.65% -4.72% - Horiz. % 88.19% 88.98% 89.76% 89.76% 93.70% 95.28% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.2000 1.1500 1.1700 1.0500 1.0600 1.1000 1.1300 -
P/RPS 6.75 5.54 5.73 4.58 4.97 4.13 3.33 60.37% QoQ % 21.84% -3.32% 25.11% -7.85% 20.34% 24.02% - Horiz. % 202.70% 166.37% 172.07% 137.54% 149.25% 124.02% 100.00%
P/EPS -79.61 -110.94 231.74 -22.01 -54.67 -18.13 73.89 - QoQ % 28.24% -147.87% 1,152.89% 59.74% -201.54% -124.54% - Horiz. % -107.74% -150.14% 313.63% -29.79% -73.99% -24.54% 100.00%
EY -1.26 -0.90 0.43 -4.54 -1.83 -5.52 1.35 - QoQ % -40.00% -309.30% 109.47% -148.09% 66.85% -508.89% - Horiz. % -93.33% -66.67% 31.85% -336.30% -135.56% -408.89% 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 1.07 1.02 1.03 0.92 0.89 0.91 0.89 13.10% QoQ % 4.90% -0.97% 11.96% 3.37% -2.20% 2.25% - Horiz. % 120.22% 114.61% 115.73% 103.37% 100.00% 102.25% 100.00%
Price Multiplier on Announcement Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 28/05/19 26/02/19 29/11/18 30/08/18 31/05/18 26/02/18 -
Price 1.1100 1.2000 1.2500 1.1400 1.0500 1.0600 1.0700 -
P/RPS 6.25 5.78 6.12 4.97 4.92 3.98 3.16 57.76% QoQ % 8.13% -5.56% 23.14% 1.02% 23.62% 25.95% - Horiz. % 197.78% 182.91% 193.67% 157.28% 155.70% 125.95% 100.00%
P/EPS -73.64 -115.76 247.58 -23.90 -54.15 -17.47 69.97 - QoQ % 36.39% -146.76% 1,135.90% 55.86% -209.96% -124.97% - Horiz. % -105.25% -165.44% 353.84% -34.16% -77.39% -24.97% 100.00%
EY -1.36 -0.86 0.40 -4.18 -1.85 -5.72 1.43 - QoQ % -58.14% -315.00% 109.57% -125.95% 67.66% -500.00% - Horiz. % -95.10% -60.14% 27.97% -292.31% -129.37% -400.00% 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 0.99 1.06 1.10 1.00 0.88 0.88 0.84 11.61% QoQ % -6.60% -3.64% 10.00% 13.64% 0.00% 4.76% - Horiz. % 117.86% 126.19% 130.95% 119.05% 104.76% 104.76% 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_2nd Quarter 2019.pdf 
