[CFM] QoQ TTM Result on 31-Mar-2019 [#4]

Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- 41.0%
YoY- -12.46%
Quarter Report
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 31,372 31,578 33,581 35,039 37,450 42,970 43,571 -19.61%
PBT -1,997 -1,047 -2,784 -2,892 -4,961 -4,478 -2,848 -21.02%
Tax -62 -56 -61 -61 -29 -30 -64 -2.08%
NP -2,059 -1,103 -2,845 -2,953 -4,990 -4,508 -2,912 -20.58%
-
NP to SH -2,017 -1,037 -2,792 -2,969 -5,032 -4,612 -3,019 -23.52%
-
Tax Rate - - - - - - - -
Total Cost 33,431 32,681 36,426 37,992 42,440 47,478 46,483 -19.67%
-
Net Worth 45,100 45,920 45,920 46,329 46,739 46,739 48,790 -5.09%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 45,100 45,920 45,920 46,329 46,739 46,739 48,790 -5.09%
NOSH 41,000 41,000 41,000 41,000 41,000 41,000 41,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -6.56% -3.49% -8.47% -8.43% -13.32% -10.49% -6.68% -
ROE -4.47% -2.26% -6.08% -6.41% -10.77% -9.87% -6.19% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 76.52 77.02 81.90 85.46 91.34 104.80 106.27 -19.61%
EPS -4.92 -2.53 -6.81 -7.24 -12.27 -11.25 -7.36 -23.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.12 1.12 1.13 1.14 1.14 1.19 -5.09%
Adjusted Per Share Value based on latest NOSH - 41,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 11.72 11.80 12.55 13.09 14.00 16.06 16.28 -19.62%
EPS -0.75 -0.39 -1.04 -1.11 -1.88 -1.72 -1.13 -23.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1685 0.1716 0.1716 0.1731 0.1747 0.1747 0.1823 -5.09%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.10 1.11 1.20 1.15 1.17 1.05 1.06 -
P/RPS 1.44 1.44 1.47 1.35 1.28 1.00 1.00 27.43%
P/EPS -22.36 -43.89 -17.62 -15.88 -9.53 -9.33 -14.40 33.98%
EY -4.47 -2.28 -5.67 -6.30 -10.49 -10.71 -6.95 -25.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.99 1.07 1.02 1.03 0.92 0.89 8.05%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 27/11/19 27/08/19 28/05/19 26/02/19 29/11/18 30/08/18 -
Price 1.10 1.10 1.11 1.20 1.25 1.14 1.05 -
P/RPS 1.44 1.43 1.36 1.40 1.37 1.09 0.99 28.28%
P/EPS -22.36 -43.49 -16.30 -16.57 -10.18 -10.13 -14.26 34.85%
EY -4.47 -2.30 -6.13 -6.03 -9.82 -9.87 -7.01 -25.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.98 0.99 1.06 1.10 1.00 0.88 8.87%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment