[CARIMIN] YoY Cumulative Quarter Result on 2014-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 - - CAGR
Revenue 24,734 32,846 37,270 65,528 - - - - YoY % -24.70% -11.87% -43.12% 0.00% - - - Horiz. % 37.75% 50.13% 56.88% 100.00% - - -
PBT -71 1,771 7,168 7,429 - - - - YoY % -104.01% -75.29% -3.51% 0.00% - - - Horiz. % -0.96% 23.84% 96.49% 100.00% - - -
Tax -112 -137 -3,565 -1,900 - - - - YoY % 18.25% 96.16% -87.63% 0.00% - - - Horiz. % 5.89% 7.21% 187.63% 100.00% - - -
NP -183 1,634 3,603 5,529 - - - - YoY % -111.20% -54.65% -34.83% 0.00% - - - Horiz. % -3.31% 29.55% 65.17% 100.00% - - -
NP to SH -277 1,645 3,603 5,529 - - - - YoY % -116.84% -54.34% -34.83% 0.00% - - - Horiz. % -5.01% 29.75% 65.17% 100.00% - - -
Tax Rate - % 7.74 % 49.73 % 25.58 % - % - % - % - YoY % 0.00% -84.44% 94.41% 0.00% - - - Horiz. % 0.00% 30.26% 194.41% 100.00% - - -
Total Cost 24,917 31,212 33,667 59,999 - - - - YoY % -20.17% -7.29% -43.89% 0.00% - - - Horiz. % 41.53% 52.02% 56.11% 100.00% - - -
Net Worth 158,522 165,557 163,223 112,946 - - - - YoY % -4.25% 1.43% 44.51% 0.00% - - - Horiz. % 140.35% 146.58% 144.51% 100.00% - - -
Dividend 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 - - CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
Equity 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 - - CAGR
Net Worth 158,522 165,557 163,223 112,946 - - - - YoY % -4.25% 1.43% 44.51% 0.00% - - - Horiz. % 140.35% 146.58% 144.51% 100.00% - - -
NOSH 233,878 233,878 233,878 173,177 - - - - YoY % 0.00% 0.00% 35.05% 0.00% - - - Horiz. % 135.05% 135.05% 135.05% 100.00% - - -
Ratio Analysis 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 - - CAGR
NP Margin -0.74 % 4.97 % 9.67 % 8.44 % - % - % - % - YoY % -114.89% -48.60% 14.57% 0.00% - - - Horiz. % -8.77% 58.89% 114.57% 100.00% - - -
ROE -0.17 % 0.99 % 2.21 % 4.90 % - % - % - % - YoY % -117.17% -55.20% -54.90% 0.00% - - - Horiz. % -3.47% 20.20% 45.10% 100.00% - - -
Per Share 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 - - CAGR
RPS 10.58 13.98 15.94 37.84 - - - - YoY % -24.32% -12.30% -57.88% 0.00% - - - Horiz. % 27.96% 36.95% 42.12% 100.00% - - -
EPS -0.12 0.70 1.54 3.19 - - - - YoY % -117.14% -54.55% -51.72% 0.00% - - - Horiz. % -3.76% 21.94% 48.28% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 0.6778 0.7045 0.6979 0.6522 - - - - YoY % -3.79% 0.95% 7.01% 0.00% - - - Horiz. % 103.93% 108.02% 107.01% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 233,878 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 - - CAGR
RPS 10.58 13.98 15.94 28.02 - - - - YoY % -24.32% -12.30% -43.11% 0.00% - - - Horiz. % 37.76% 49.89% 56.89% 100.00% - - -
EPS -0.12 0.70 1.54 2.36 - - - - YoY % -117.14% -54.55% -34.75% 0.00% - - - Horiz. % -5.08% 29.66% 65.25% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 0.6778 0.7045 0.6979 0.4829 - - - - YoY % -3.79% 0.95% 44.52% 0.00% - - - Horiz. % 140.36% 145.89% 144.52% 100.00% - - -
Price Multiplier on Financial Quarter End Date 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 - - CAGR
Date 29/09/17 30/09/16 30/09/15 - - - - -
Price 0.5500 0.3500 0.8200 0.0000 0.0000 - - -
P/RPS 5.20 2.50 5.15 0.00 0.00 - - - YoY % 108.00% -51.46% 0.00% 0.00% - - - Horiz. % 100.97% 48.54% 100.00% - - - -
P/EPS -464.38 49.97 53.23 0.00 0.00 - - - YoY % -1,029.32% -6.12% 0.00% 0.00% - - - Horiz. % -872.40% 93.88% 100.00% - - - -
EY -0.22 2.00 1.88 0.00 0.00 - - - YoY % -111.00% 6.38% 0.00% 0.00% - - - Horiz. % -11.70% 106.38% 100.00% - - - -
DY 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
P/NAPS 0.81 0.50 1.17 0.00 0.00 - - - YoY % 62.00% -57.26% 0.00% 0.00% - - - Horiz. % 69.23% 42.74% 100.00% - - - -
Price Multiplier on Announcement Date 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 - - CAGR
Date 27/11/17 22/11/16 26/11/15 20/11/14 - - - -
Price 0.3650 0.3100 0.7100 1.1500 0.0000 - - -
P/RPS 3.45 2.22 4.46 3.04 0.00 - - - YoY % 55.41% -50.22% 46.71% 0.00% - - - Horiz. % 113.49% 73.03% 146.71% 100.00% - - -
P/EPS -308.18 44.26 46.09 36.02 0.00 - - - YoY % -796.29% -3.97% 27.96% 0.00% - - - Horiz. % -855.58% 122.88% 127.96% 100.00% - - -
EY -0.32 2.26 2.17 2.78 0.00 - - - YoY % -114.16% 4.15% -21.94% 0.00% - - - Horiz. % -11.51% 81.29% 78.06% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
P/NAPS 0.54 0.44 1.02 1.76 0.00 - - - YoY % 22.73% -56.86% -42.05% 0.00% - - - Horiz. % 30.68% 25.00% 57.95% 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
CPB 30 09 2014 Q1 2014 FIN.pdf 
