[CLMT] YoY Quarter Result on 30-Jun-2020 [#2]

Announcement Date
21-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -99.0%
YoY- 101.89%
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 104,755 68,321 52,713 49,881 84,848 87,354 91,814 2.22%
PBT 29,723 23,118 11,489 192 -401 32,193 28,138 0.91%
Tax 0 0 0 0 -9,752 0 0 -
NP 29,723 23,118 11,489 192 -10,153 32,193 28,138 0.91%
-
NP to SH 29,723 23,118 11,489 192 -10,153 32,193 28,138 0.91%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00% -
Total Cost 75,032 45,203 41,224 49,689 95,001 55,161 63,676 2.77%
-
Net Worth 2,594,189 2,384,739 2,429,241 2,542,102 2,543,772 2,596,095 2,588,666 0.03%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 31,973 42,026 18,150 20,759 65,822 82,033 84,233 -14.90%
Div Payout % 107.57% 181.79% 157.98% 10,812.19% 0.00% 254.82% 299.36% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 2,594,189 2,384,739 2,429,241 2,542,102 2,543,772 2,596,095 2,588,666 0.03%
NOSH 2,698,102 2,155,209 2,110,549 2,055,387 2,044,176 2,040,635 2,034,635 4.81%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 28.37% 33.84% 21.80% 0.38% -11.97% 36.85% 30.65% -
ROE 1.15% 0.97% 0.47% 0.01% -0.40% 1.24% 1.09% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 3.90 3.17 2.50 2.43 4.15 4.28 4.51 -2.39%
EPS 1.11 1.07 0.54 0.01 -0.50 1.58 1.38 -3.56%
DPS 1.19 1.95 0.86 1.01 3.22 4.02 4.14 -18.75%
NAPS 0.9655 1.1065 1.151 1.2368 1.2444 1.2722 1.2723 -4.49%
Adjusted Per Share Value based on latest NOSH - 2,055,387
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 3.71 2.42 1.87 1.77 3.00 3.09 3.25 2.22%
EPS 1.05 0.82 0.41 0.01 -0.36 1.14 1.00 0.81%
DPS 1.13 1.49 0.64 0.73 2.33 2.90 2.98 -14.91%
NAPS 0.9181 0.844 0.8597 0.8997 0.9003 0.9188 0.9162 0.03%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.50 0.57 0.62 0.795 1.04 1.20 1.53 -
P/RPS 12.82 17.98 24.82 32.76 25.06 28.03 33.91 -14.95%
P/EPS 45.20 53.14 113.90 8,510.59 -209.39 76.07 110.63 -13.85%
EY 2.21 1.88 0.88 0.01 -0.48 1.31 0.90 16.14%
DY 2.38 3.42 1.39 1.27 3.10 3.35 2.71 -2.13%
P/NAPS 0.52 0.52 0.54 0.64 0.84 0.94 1.20 -13.00%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 25/07/23 22/07/22 22/07/21 21/07/20 25/07/19 25/07/18 19/07/17 -
Price 0.54 0.565 0.625 0.71 1.07 1.24 1.55 -
P/RPS 13.85 17.82 25.02 29.26 25.78 28.97 34.35 -14.04%
P/EPS 48.81 52.67 114.81 7,600.65 -215.43 78.60 112.08 -12.93%
EY 2.05 1.90 0.87 0.01 -0.46 1.27 0.89 14.91%
DY 2.20 3.45 1.38 1.42 3.01 3.24 2.67 -3.17%
P/NAPS 0.56 0.51 0.54 0.57 0.86 0.97 1.22 -12.16%

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