[CFM] YoY Quarter Result on 2019-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 7,960 8,517 10,928 11,238 9,835 10,588 10,405 -4.36% YoY % -6.54% -22.06% -2.76% 14.27% -7.11% 1.76% - Horiz. % 76.50% 81.85% 105.03% 108.01% 94.52% 101.76% 100.00%
PBT -170 -334 -2,403 -252 -920 -1,298 -693 -20.86% YoY % 49.10% 86.10% -853.57% 72.61% 29.12% -87.30% - Horiz. % 24.53% 48.20% 346.75% 36.36% 132.76% 187.30% 100.00%
Tax -105 -62 -30 -238 21 1,129 -301 -16.08% YoY % -69.35% -106.67% 87.39% -1,233.33% -98.14% 475.08% - Horiz. % 34.88% 20.60% 9.97% 79.07% -6.98% -375.08% 100.00%
NP -275 -396 -2,433 -490 -899 -169 -994 -19.26% YoY % 30.56% 83.72% -396.53% 45.49% -431.95% 83.00% - Horiz. % 27.67% 39.84% 244.77% 49.30% 90.44% 17.00% 100.00%
NP to SH -308 -425 -2,488 -635 -846 -136 -983 -17.57% YoY % 27.53% 82.92% -291.81% 24.94% -522.06% 86.16% - Horiz. % 31.33% 43.23% 253.10% 64.60% 86.06% 13.84% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 8,235 8,913 13,361 11,728 10,734 10,757 11,399 -5.27% YoY % -7.61% -33.29% 13.92% 9.26% -0.21% -5.63% - Horiz. % 72.24% 78.19% 117.21% 102.89% 94.17% 94.37% 100.00%
Net Worth 44,690 46,329 49,610 52,069 52,889 54,120 54,120 -3.14% YoY % -3.54% -6.61% -4.72% -1.55% -2.27% 0.00% - Horiz. % 82.58% 85.61% 91.67% 96.21% 97.73% 100.00% 100.00%
Dividend 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 44,690 46,329 49,610 52,069 52,889 54,120 54,120 -3.14% YoY % -3.54% -6.61% -4.72% -1.55% -2.27% 0.00% - Horiz. % 82.58% 85.61% 91.67% 96.21% 97.73% 100.00% 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 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -3.45 % -4.65 % -22.26 % -4.36 % -9.14 % -1.60 % -9.55 % -15.59% YoY % 25.81% 79.11% -410.55% 52.30% -471.25% 83.25% - Horiz. % 36.13% 48.69% 233.09% 45.65% 95.71% 16.75% 100.00%
ROE -0.69 % -0.92 % -5.02 % -1.22 % -1.60 % -0.25 % -1.82 % -14.91% YoY % 25.00% 81.67% -311.48% 23.75% -540.00% 86.26% - Horiz. % 37.91% 50.55% 275.82% 67.03% 87.91% 13.74% 100.00%
Per Share 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 19.41 20.77 26.65 27.41 23.99 25.82 25.38 -4.37% YoY % -6.55% -22.06% -2.77% 14.26% -7.09% 1.73% - Horiz. % 76.48% 81.84% 105.00% 108.00% 94.52% 101.73% 100.00%
EPS -0.75 -1.04 -6.07 -1.55 -2.06 -0.33 -2.40 -17.61% YoY % 27.88% 82.87% -291.61% 24.76% -524.24% 86.25% - Horiz. % 31.25% 43.33% 252.92% 64.58% 85.83% 13.75% 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 1.0900 1.1300 1.2100 1.2700 1.2900 1.3200 1.3200 -3.14% YoY % -3.54% -6.61% -4.72% -1.55% -2.27% 0.00% - Horiz. % 82.58% 85.61% 91.67% 96.21% 97.73% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 41,000 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 19.41 20.77 26.65 27.41 23.99 25.82 25.38 -4.37% YoY % -6.55% -22.06% -2.77% 14.26% -7.09% 1.73% - Horiz. % 76.48% 81.84% 105.00% 108.00% 94.52% 101.73% 100.00%
EPS -0.75 -1.04 -6.07 -1.55 -2.06 -0.33 -2.40 -17.61% YoY % 27.88% 82.87% -291.61% 24.76% -524.24% 86.25% - Horiz. % 31.25% 43.33% 252.92% 64.58% 85.83% 13.75% 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 1.0900 1.1300 1.2100 1.2700 1.2900 1.3200 1.3200 -3.14% YoY % -3.54% -6.61% -4.72% -1.55% -2.27% 0.00% - Horiz. % 82.58% 85.61% 91.67% 96.21% 97.73% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.0900 1.1500 1.1000 1.0500 1.1500 1.2500 0.9500 -
P/RPS 5.61 5.54 4.13 3.83 4.79 4.84 3.74 6.98% YoY % 1.26% 34.14% 7.83% -20.04% -1.03% 29.41% - Horiz. % 150.00% 148.13% 110.43% 102.41% 128.07% 129.41% 100.00%
P/EPS -145.10 -110.94 -18.13 -67.80 -55.73 -376.84 -39.62 24.13% YoY % -30.79% -511.91% 73.26% -21.66% 85.21% -851.14% - Horiz. % 366.23% 280.01% 45.76% 171.13% 140.66% 951.14% 100.00%
EY -0.69 -0.90 -5.52 -1.48 -1.79 -0.27 -2.52 -19.40% YoY % 23.33% 83.70% -272.97% 17.32% -562.96% 89.29% - Horiz. % 27.38% 35.71% 219.05% 58.73% 71.03% 10.71% 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 1.02 0.91 0.83 0.89 0.95 0.72 5.62% YoY % -1.96% 12.09% 9.64% -6.74% -6.32% 31.94% - Horiz. % 138.89% 141.67% 126.39% 115.28% 123.61% 131.94% 100.00%
Price Multiplier on Announcement Date 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 24/06/20 28/05/19 31/05/18 26/05/17 25/05/16 28/05/15 29/05/14 -
Price 1.0600 1.2000 1.0600 1.0200 1.1500 1.2000 0.9500 -
P/RPS 5.46 5.78 3.98 3.72 4.79 4.65 3.74 6.50% YoY % -5.54% 45.23% 6.99% -22.34% 3.01% 24.33% - Horiz. % 145.99% 154.55% 106.42% 99.47% 128.07% 124.33% 100.00%
P/EPS -141.10 -115.76 -17.47 -65.86 -55.73 -361.76 -39.62 23.55% YoY % -21.89% -562.62% 73.47% -18.18% 84.59% -813.07% - Horiz. % 356.13% 292.18% 44.09% 166.23% 140.66% 913.07% 100.00%
EY -0.71 -0.86 -5.72 -1.52 -1.79 -0.28 -2.52 -19.02% YoY % 17.44% 84.97% -276.32% 15.08% -539.29% 88.89% - Horiz. % 28.17% 34.13% 226.98% 60.32% 71.03% 11.11% 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 0.97 1.06 0.88 0.80 0.89 0.91 0.72 5.09% YoY % -8.49% 20.45% 10.00% -10.11% -2.20% 26.39% - Horiz. % 134.72% 147.22% 122.22% 111.11% 123.61% 126.39% 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 
