[CARIMIN] YoY TTM Result on 2016-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 - CAGR
Revenue 511,161 196,143 107,405 119,103 135,181 65,528 - 50.77% YoY % 160.61% 82.62% -9.82% -11.89% 106.30% - - Horiz. % 780.07% 299.33% 163.91% 181.76% 206.30% 100.00% -
PBT 33,576 -12,644 -5,474 891 -5,422 7,429 - 35.19% YoY % 365.55% -130.98% -714.37% 116.43% -172.98% - - Horiz. % 451.96% -170.20% -73.68% 11.99% -72.98% 100.00% -
Tax -4,044 -765 -151 591 -4,753 -1,900 - 16.30% YoY % -428.63% -406.62% -125.55% 112.43% -150.16% - - Horiz. % 212.84% 40.26% 7.95% -31.11% 250.16% 100.00% -
NP 29,532 -13,409 -5,625 1,482 -10,175 5,529 - 39.78% YoY % 320.24% -138.38% -479.55% 114.57% -284.03% - - Horiz. % 534.13% -242.52% -101.74% 26.80% -184.03% 100.00% -
NP to SH 29,209 -13,094 -6,295 1,494 -10,173 5,529 - 39.47% YoY % 323.07% -108.01% -521.35% 114.69% -283.99% - - Horiz. % 528.29% -236.82% -113.85% 27.02% -183.99% 100.00% -
Tax Rate 12.04 % - % - % -66.33 % - % 25.58 % - % -13.98% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 47.07% 0.00% 0.00% -259.30% 0.00% 100.00% -
Total Cost 481,629 209,552 113,030 117,621 145,356 59,999 - 51.64% YoY % 129.84% 85.40% -3.90% -19.08% 142.26% - - Horiz. % 802.73% 349.26% 188.39% 196.04% 242.26% 100.00% -
Net Worth 165,632 145,168 158,522 164,767 163,281 112,946 - 7.95% YoY % 14.10% -8.42% -3.79% 0.91% 44.57% - - Horiz. % 146.65% 128.53% 140.35% 145.88% 144.57% 100.00% -
Dividend 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 - CAGR
Div 3,742 0 0 0 2,338 0 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 160.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 12.81 % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 100.00% - - - - - -
Equity 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 - CAGR
Net Worth 165,632 145,168 158,522 164,767 163,281 112,946 - 7.95% YoY % 14.10% -8.42% -3.79% 0.91% 44.57% - - Horiz. % 146.65% 128.53% 140.35% 145.88% 144.57% 100.00% -
NOSH 233,878 233,878 233,878 233,878 233,961 173,177 - 6.19% YoY % 0.00% 0.00% 0.00% -0.04% 35.10% - - Horiz. % 135.05% 135.05% 135.05% 135.05% 135.10% 100.00% -
Ratio Analysis 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 - CAGR
NP Margin 5.78 % -6.84 % -5.24 % 1.24 % -7.53 % 8.44 % - % -7.29% YoY % 184.50% -30.53% -522.58% 116.47% -189.22% - - Horiz. % 68.48% -81.04% -62.09% 14.69% -89.22% 100.00% -
ROE 17.63 % -9.02 % -3.97 % 0.91 % -6.23 % 4.90 % - % 29.17% YoY % 295.45% -127.20% -536.26% 114.61% -227.14% - - Horiz. % 359.80% -184.08% -81.02% 18.57% -127.14% 100.00% -
Per Share 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 - CAGR
RPS 218.56 83.87 45.92 50.93 57.78 37.84 - 41.98% YoY % 160.59% 82.64% -9.84% -11.86% 52.70% - - Horiz. % 577.59% 221.64% 121.35% 134.59% 152.70% 100.00% -
EPS 12.49 -5.60 -2.69 0.64 -4.35 3.19 - 31.37% YoY % 323.04% -108.18% -520.31% 114.71% -236.36% - - Horiz. % 391.54% -175.55% -84.33% 20.06% -136.36% 100.00% -
DPS 1.60 0.00 0.00 0.00 1.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 160.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.7082 0.6207 0.6778 0.7045 0.6979 0.6522 - 1.66% YoY % 14.10% -8.42% -3.79% 0.95% 7.01% - - Horiz. % 108.59% 95.17% 103.93% 108.02% 107.01% 100.00% -
Adjusted Per Share Value based on latest NOSH - 233,878 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 - CAGR
RPS 218.56 83.87 45.92 50.93 57.80 28.02 - 50.77% YoY % 160.59% 82.64% -9.84% -11.89% 106.28% - - Horiz. % 780.01% 299.32% 163.88% 181.76% 206.28% 100.00% -
EPS 12.49 -5.60 -2.69 0.64 -4.35 2.36 - 39.52% YoY % 323.04% -108.18% -520.31% 114.71% -284.32% - - Horiz. % 529.24% -237.29% -113.98% 27.12% -184.32% 100.00% -
DPS 1.60 0.00 0.00 0.00 1.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 160.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.7082 0.6207 0.6778 0.7045 0.6981 0.4829 - 7.95% YoY % 14.10% -8.42% -3.79% 0.92% 44.56% - - Horiz. % 146.66% 128.54% 140.36% 145.89% 144.56% 100.00% -
Price Multiplier on Financial Quarter End Date 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 - CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 - - -
Price 1.0500 0.2550 0.5500 0.3500 0.8200 0.0000 - -
P/RPS 0.48 0.30 1.20 0.69 1.42 0.00 - - YoY % 60.00% -75.00% 73.91% -51.41% 0.00% - - Horiz. % 33.80% 21.13% 84.51% 48.59% 100.00% - -
P/EPS 8.41 -4.55 -20.43 54.79 -18.86 0.00 - - YoY % 284.84% 77.73% -137.29% 390.51% 0.00% - - Horiz. % -44.59% 24.13% 108.32% -290.51% 100.00% - -
EY 11.89 -21.96 -4.89 1.83 -5.30 0.00 - - YoY % 154.14% -349.08% -367.21% 134.53% 0.00% - - Horiz. % -224.34% 414.34% 92.26% -34.53% 100.00% - -
DY 1.52 0.00 0.00 0.00 1.22 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 124.59% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.48 0.41 0.81 0.50 1.17 0.00 - - YoY % 260.98% -49.38% 62.00% -57.26% 0.00% - - Horiz. % 126.50% 35.04% 69.23% 42.74% 100.00% - -
Price Multiplier on Announcement Date 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 - CAGR
Date 27/11/19 29/11/18 27/11/17 22/11/16 26/11/15 - - -
Price 1.2700 0.3000 0.3650 0.3100 0.7100 0.0000 - -
P/RPS 0.58 0.36 0.79 0.61 1.23 0.00 - - YoY % 61.11% -54.43% 29.51% -50.41% 0.00% - - Horiz. % 47.15% 29.27% 64.23% 49.59% 100.00% - -
P/EPS 10.17 -5.36 -13.56 48.53 -16.33 0.00 - - YoY % 289.74% 60.47% -127.94% 397.18% 0.00% - - Horiz. % -62.28% 32.82% 83.04% -297.18% 100.00% - -
EY 9.83 -18.66 -7.37 2.06 -6.12 0.00 - - YoY % 152.68% -153.19% -457.77% 133.66% 0.00% - - Horiz. % -160.62% 304.90% 120.42% -33.66% 100.00% - -
DY 1.26 0.00 0.00 0.00 1.41 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 89.36% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.79 0.48 0.54 0.44 1.02 0.00 - - YoY % 272.92% -11.11% 22.73% -56.86% 0.00% - - Horiz. % 175.49% 47.06% 52.94% 43.14% 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 2016 Q1 2017.pdf 
