[CFM] YoY Annualized Quarter Result on 2018-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 30,473 35,364 45,348 46,722 45,732 46,420 51,364 -8.33% YoY % -13.83% -22.02% -2.94% 2.17% -1.48% -9.63% - Horiz. % 59.33% 68.85% 88.29% 90.96% 89.04% 90.37% 100.00%
PBT -2,217 -3,410 206 262 -126 326 2,260 - YoY % 34.99% -1,750.33% -21.32% 307.37% -138.78% -85.55% - Horiz. % -98.11% -150.91% 9.14% 11.62% -5.60% 14.45% 100.00%
Tax 0 0 -170 -286 -220 -104 -554 - YoY % 0.00% 0.00% 40.47% -30.30% -111.54% 81.25% - Horiz. % -0.00% -0.00% 30.77% 51.68% 39.66% 18.75% 100.00%
NP -2,217 -3,410 36 -24 -346 222 1,705 - YoY % 34.99% -9,574.07% 250.00% 93.08% -255.69% -86.94% - Horiz. % -130.02% -200.00% 2.11% -1.41% -20.33% 13.06% 100.00%
NP to SH -2,122 -3,392 -202 -402 -462 284 1,610 - YoY % 37.42% -1,573.69% 49.67% 12.97% -262.91% -82.37% - Horiz. % -131.79% -210.60% -12.58% -25.00% -28.73% 17.63% 100.00%
Tax Rate - % - % 82.58 % 109.14 % - % 31.84 % 24.54 % - YoY % 0.00% 0.00% -24.34% 0.00% 0.00% 29.75% - Horiz. % 0.00% 0.00% 336.51% 444.74% 0.00% 129.75% 100.00%
Total Cost 32,690 38,774 45,312 46,746 46,078 46,197 49,658 -6.73% YoY % -15.69% -14.43% -3.07% 1.45% -0.26% -6.97% - Horiz. % 65.83% 78.08% 91.25% 94.14% 92.79% 93.03% 100.00%
Net Worth 45,100 46,739 52,069 52,889 53,709 54,530 54,940 -3.23% YoY % -3.51% -10.24% -1.55% -1.53% -1.50% -0.75% - Horiz. % 82.09% 85.07% 94.78% 96.27% 97.76% 99.25% 100.00%
Dividend 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 45,100 46,739 52,069 52,889 53,709 54,530 54,940 -3.23% YoY % -3.51% -10.24% -1.55% -1.53% -1.50% -0.75% - Horiz. % 82.09% 85.07% 94.78% 96.27% 97.76% 99.25% 100.00%
NOSH 41,000 41,000 41,000 41,000 41,000 41,000 41,000 - YoY % 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 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -7.28 % -9.64 % 0.08 % -0.05 % -0.76 % 0.48 % 3.32 % - YoY % 24.48% -12,150.00% 260.00% 93.42% -258.33% -85.54% - Horiz. % -219.28% -290.36% 2.41% -1.51% -22.89% 14.46% 100.00%
ROE -4.71 % -7.26 % -0.39 % -0.76 % -0.86 % 0.52 % 2.93 % - YoY % 35.12% -1,761.54% 48.68% 11.63% -265.38% -82.25% - Horiz. % -160.75% -247.78% -13.31% -25.94% -29.35% 17.75% 100.00%
Per Share 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 74.33 86.25 110.60 113.96 111.54 113.22 125.28 -8.33% YoY % -13.82% -22.02% -2.95% 2.17% -1.48% -9.63% - Horiz. % 59.33% 68.85% 88.28% 90.96% 89.03% 90.37% 100.00%
EPS -5.17 -8.27 -0.49 -0.99 -1.13 0.69 3.93 - YoY % 37.48% -1,587.76% 50.51% 12.39% -263.77% -82.44% - Horiz. % -131.55% -210.43% -12.47% -25.19% -28.75% 17.56% 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 1.1000 1.1400 1.2700 1.2900 1.3100 1.3300 1.3400 -3.23% YoY % -3.51% -10.24% -1.55% -1.53% -1.50% -0.75% - Horiz. % 82.09% 85.07% 94.78% 96.27% 97.76% 99.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 41,000 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 74.33 86.25 110.60 113.96 111.54 113.22 125.28 -8.33% YoY % -13.82% -22.02% -2.95% 2.17% -1.48% -9.63% - Horiz. % 59.33% 68.85% 88.28% 90.96% 89.03% 90.37% 100.00%
EPS -5.17 -8.27 -0.49 -0.99 -1.13 0.69 3.93 - YoY % 37.48% -1,587.76% 50.51% 12.39% -263.77% -82.44% - Horiz. % -131.55% -210.43% -12.47% -25.19% -28.75% 17.56% 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 1.1000 1.1400 1.2700 1.2900 1.3100 1.3300 1.3400 -3.23% YoY % -3.51% -10.24% -1.55% -1.53% -1.50% -0.75% - Horiz. % 82.09% 85.07% 94.78% 96.27% 97.76% 99.25% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.1000 1.1700 1.1300 1.0600 1.3600 1.5500 0.9000 -
P/RPS 1.48 1.36 1.02 0.93 1.22 1.37 0.72 12.75% YoY % 8.82% 33.33% 9.68% -23.77% -10.95% 90.28% - Horiz. % 205.56% 188.89% 141.67% 129.17% 169.44% 190.28% 100.00%
P/EPS -21.25 -14.14 -228.60 -107.93 -120.52 223.77 22.91 - YoY % -50.28% 93.81% -111.80% 10.45% -153.86% 876.74% - Horiz. % -92.75% -61.72% -997.82% -471.10% -526.06% 976.74% 100.00%
EY -4.71 -7.07 -0.44 -0.93 -0.83 0.45 4.36 - YoY % 33.38% -1,506.82% 52.69% -12.05% -284.44% -89.68% - Horiz. % -108.03% -162.16% -10.09% -21.33% -19.04% 10.32% 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 1.00 1.03 0.89 0.82 1.04 1.17 0.67 6.90% YoY % -2.91% 15.73% 8.54% -21.15% -11.11% 74.63% - Horiz. % 149.25% 153.73% 132.84% 122.39% 155.22% 174.63% 100.00%
Price Multiplier on Announcement Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 26/02/19 26/02/18 23/02/17 26/02/16 26/02/15 27/02/14 -
Price 1.1000 1.2500 1.0700 1.0600 1.2000 1.3100 0.9000 -
P/RPS 1.48 1.45 0.97 0.93 1.08 1.16 0.72 12.75% YoY % 2.07% 49.48% 4.30% -13.89% -6.90% 61.11% - Horiz. % 205.56% 201.39% 134.72% 129.17% 150.00% 161.11% 100.00%
P/EPS -21.25 -15.11 -216.46 -107.93 -106.34 189.12 22.91 - YoY % -40.64% 93.02% -100.56% -1.50% -156.23% 725.49% - Horiz. % -92.75% -65.95% -944.83% -471.10% -464.16% 825.49% 100.00%
EY -4.71 -6.62 -0.46 -0.93 -0.94 0.53 4.36 - YoY % 28.85% -1,339.13% 50.54% 1.06% -277.36% -87.84% - Horiz. % -108.03% -151.83% -10.55% -21.33% -21.56% 12.16% 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 1.00 1.10 0.84 0.82 0.92 0.98 0.67 6.90% YoY % -9.09% 30.95% 2.44% -10.87% -6.12% 46.27% - Horiz. % 149.25% 164.18% 125.37% 122.39% 137.31% 146.27% 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_3rd Quarter 2019.pdf 
