[CFM] YoY TTM Result on 2016-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 33,581 43,571 46,480 44,547 45,119 47,955 51,017 -6.73% YoY % -22.93% -6.26% 4.34% -1.27% -5.91% -6.00% - Horiz. % 65.82% 85.40% 91.11% 87.32% 88.44% 94.00% 100.00%
PBT -2,784 -2,848 741 -1,058 -1,403 429 2,280 - YoY % 2.25% -484.35% 170.04% 24.59% -427.04% -81.18% - Horiz. % -122.11% -124.91% 32.50% -46.40% -61.54% 18.82% 100.00%
Tax -61 -64 -517 -130 1,049 -552 -883 -35.93% YoY % 4.69% 87.62% -297.69% -112.39% 290.04% 37.49% - Horiz. % 6.91% 7.25% 58.55% 14.72% -118.80% 62.51% 100.00%
NP -2,845 -2,912 224 -1,188 -354 -123 1,397 - YoY % 2.30% -1,400.00% 118.86% -235.59% -187.80% -108.80% - Horiz. % -203.65% -208.45% 16.03% -85.04% -25.34% -8.80% 100.00%
NP to SH -2,792 -3,019 -296 -1,319 -210 -143 1,315 - YoY % 7.52% -919.93% 77.56% -528.10% -46.85% -110.87% - Horiz. % -212.32% -229.58% -22.51% -100.30% -15.97% -10.87% 100.00%
Tax Rate - % - % 69.77 % - % - % 128.67 % 38.73 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 232.22% - Horiz. % 0.00% 0.00% 180.14% 0.00% 0.00% 332.22% 100.00%
Total Cost 36,426 46,483 46,256 45,735 45,473 48,078 49,620 -5.02% YoY % -21.64% 0.49% 1.14% 0.58% -5.42% -3.11% - Horiz. % 73.41% 93.68% 93.22% 92.17% 91.64% 96.89% 100.00%
Net Worth 45,920 48,790 51,659 51,985 53,299 53,299 53,709 -2.58% YoY % -5.88% -5.56% -0.63% -2.47% 0.00% -0.76% - Horiz. % 85.50% 90.84% 96.18% 96.79% 99.24% 99.24% 100.00%
Dividend 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 0 0 0 0 0 0 0 - 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 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 45,920 48,790 51,659 51,985 53,299 53,299 53,709 -2.58% YoY % -5.88% -5.56% -0.63% -2.47% 0.00% -0.76% - Horiz. % 85.50% 90.84% 96.18% 96.79% 99.24% 99.24% 100.00%
NOSH 41,000 41,000 41,000 40,933 41,000 41,000 41,000 - YoY % 0.00% 0.00% 0.16% -0.16% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 99.84% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -8.47 % -6.68 % 0.48 % -2.67 % -0.78 % -0.26 % 2.74 % - YoY % -26.80% -1,491.67% 117.98% -242.31% -200.00% -109.49% - Horiz. % -309.12% -243.80% 17.52% -97.45% -28.47% -9.49% 100.00%
ROE -6.08 % -6.19 % -0.57 % -2.54 % -0.39 % -0.27 % 2.45 % - YoY % 1.78% -985.96% 77.56% -551.28% -44.44% -111.02% - Horiz. % -248.16% -252.65% -23.27% -103.67% -15.92% -11.02% 100.00%
Per Share 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 81.90 106.27 113.37 108.83 110.05 116.96 124.43 -6.73% YoY % -22.93% -6.26% 4.17% -1.11% -5.91% -6.00% - Horiz. % 65.82% 85.41% 91.11% 87.46% 88.44% 94.00% 100.00%
EPS -6.81 -7.36 -0.72 -3.22 -0.51 -0.35 3.21 - YoY % 7.47% -922.22% 77.64% -531.37% -45.71% -110.90% - Horiz. % -212.15% -229.28% -22.43% -100.31% -15.89% -10.90% 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 1.1200 1.1900 1.2600 1.2700 1.3000 1.3000 1.3100 -2.58% YoY % -5.88% -5.56% -0.79% -2.31% 0.00% -0.76% - Horiz. % 85.50% 90.84% 96.18% 96.95% 99.24% 99.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 41,000 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 81.90 106.27 113.37 108.65 110.05 116.96 124.43 -6.73% YoY % -22.93% -6.26% 4.34% -1.27% -5.91% -6.00% - Horiz. % 65.82% 85.41% 91.11% 87.32% 88.44% 94.00% 100.00%
EPS -6.81 -7.36 -0.72 -3.22 -0.51 -0.35 3.21 - YoY % 7.47% -922.22% 77.64% -531.37% -45.71% -110.90% - Horiz. % -212.15% -229.28% -22.43% -100.31% -15.89% -10.90% 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 1.1200 1.1900 1.2600 1.2680 1.3000 1.3000 1.3100 -2.58% YoY % -5.88% -5.56% -0.63% -2.46% 0.00% -0.76% - Horiz. % 85.50% 90.84% 96.18% 96.79% 99.24% 99.24% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.2000 1.0600 1.1000 1.1400 1.1700 0.9950 0.7500 -
P/RPS 1.47 1.00 0.97 1.05 1.06 0.85 0.60 16.10% YoY % 47.00% 3.09% -7.62% -0.94% 24.71% 41.67% - Horiz. % 245.00% 166.67% 161.67% 175.00% 176.67% 141.67% 100.00%
P/EPS -17.62 -14.40 -152.36 -35.38 -228.43 -285.28 23.38 - YoY % -22.36% 90.55% -330.64% 84.51% 19.93% -1,320.19% - Horiz. % -75.36% -61.59% -651.67% -151.33% -977.03% -1,220.19% 100.00%
EY -5.67 -6.95 -0.66 -2.83 -0.44 -0.35 4.28 - YoY % 18.42% -953.03% 76.68% -543.18% -25.71% -108.18% - Horiz. % -132.48% -162.38% -15.42% -66.12% -10.28% -8.18% 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 1.07 0.89 0.87 0.90 0.90 0.77 0.57 11.06% YoY % 20.22% 2.30% -3.33% 0.00% 16.88% 35.09% - Horiz. % 187.72% 156.14% 152.63% 157.89% 157.89% 135.09% 100.00%
Price Multiplier on Announcement Date 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 27/08/19 30/08/18 28/08/17 29/08/16 24/08/15 28/08/14 29/08/13 -
Price 1.1100 1.0500 1.1300 1.1400 1.3000 1.4000 0.7600 -
P/RPS 1.36 0.99 1.00 1.05 1.18 1.20 0.61 14.29% YoY % 37.37% -1.00% -4.76% -11.02% -1.67% 96.72% - Horiz. % 222.95% 162.30% 163.93% 172.13% 193.44% 196.72% 100.00%
P/EPS -16.30 -14.26 -156.52 -35.38 -253.81 -401.40 23.70 - YoY % -14.31% 90.89% -342.40% 86.06% 36.77% -1,793.67% - Horiz. % -68.78% -60.17% -660.42% -149.28% -1,070.93% -1,693.67% 100.00%
EY -6.13 -7.01 -0.64 -2.83 -0.39 -0.25 4.22 - YoY % 12.55% -995.31% 77.39% -625.64% -56.00% -105.92% - Horiz. % -145.26% -166.11% -15.17% -67.06% -9.24% -5.92% 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 0.99 0.88 0.90 0.90 1.00 1.08 0.58 9.32% YoY % 12.50% -2.22% 0.00% -10.00% -7.41% 86.21% - Horiz. % 170.69% 151.72% 155.17% 155.17% 172.41% 186.21% 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_1st Quarter 2017.pdf 
