[CLMT] YoY Quarter Result on 31-Dec-2021 [#4]

Announcement Date
27-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -1956.45%
YoY- 59.76%
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 66,062 66,941 85,802 86,909 92,008 93,458 93,272 -5.58%
PBT -57,879 -142,459 31,607 34,626 53,646 42,399 46,682 -
Tax 5,490 12,267 -9,743 0 0 0 0 -
NP -52,389 -130,192 21,864 34,626 53,646 42,399 46,682 -
-
NP to SH -52,389 -130,192 21,864 34,626 53,646 42,399 46,682 -
-
Tax Rate - - 30.83% 0.00% 0.00% 0.00% 0.00% -
Total Cost 118,451 197,133 63,938 52,283 38,362 51,059 46,590 16.80%
-
Net Worth 2,370,364 2,402,936 2,539,659 2,587,313 2,604,044 2,596,076 2,588,931 -1.45%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 20,882 41,070 62,168 79,314 83,140 85,812 80,632 -20.14%
Div Payout % 0.00% 0.00% 284.34% 229.06% 154.98% 202.39% 172.73% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 2,370,364 2,402,936 2,539,659 2,587,313 2,604,044 2,596,076 2,588,931 -1.45%
NOSH 2,130,855 2,063,846 2,051,752 2,044,176 2,037,752 2,028,660 2,020,865 0.88%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin -79.30% -194.49% 25.48% 39.84% 58.31% 45.37% 50.05% -
ROE -2.21% -5.42% 0.86% 1.34% 2.06% 1.63% 1.80% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 3.10 3.24 4.18 4.25 4.52 4.61 4.62 -6.42%
EPS -2.46 -6.32 1.07 1.69 2.63 2.09 2.31 -
DPS 0.98 1.99 3.03 3.88 4.08 4.23 3.99 -20.84%
NAPS 1.1124 1.1643 1.2378 1.2657 1.2779 1.2797 1.2811 -2.32%
Adjusted Per Share Value based on latest NOSH - 2,130,855
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 3.07 3.11 3.98 4.03 4.27 4.34 4.33 -5.56%
EPS -2.43 -6.04 1.01 1.61 2.49 1.97 2.17 -
DPS 0.97 1.91 2.88 3.68 3.86 3.98 3.74 -20.12%
NAPS 1.0998 1.1149 1.1784 1.2005 1.2083 1.2046 1.2012 -1.45%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.575 0.625 1.00 1.01 1.83 1.53 1.38 -
P/RPS 18.55 19.27 23.91 23.76 40.53 33.21 29.90 -7.64%
P/EPS -23.39 -9.91 93.84 59.63 69.51 73.21 59.74 -
EY -4.28 -10.09 1.07 1.68 1.44 1.37 1.67 -
DY 1.70 3.18 3.03 3.84 2.23 2.76 2.89 -8.45%
P/NAPS 0.52 0.54 0.81 0.80 1.43 1.20 1.08 -11.45%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 27/01/22 22/01/21 22/01/20 29/01/19 24/01/18 24/01/17 20/01/16 -
Price 0.58 0.62 1.01 1.06 1.39 1.66 1.43 -
P/RPS 18.71 19.12 24.15 24.93 30.79 36.03 30.98 -8.05%
P/EPS -23.59 -9.83 94.78 62.58 52.80 79.43 61.90 -
EY -4.24 -10.17 1.06 1.60 1.89 1.26 1.62 -
DY 1.69 3.21 3.00 3.66 2.94 2.55 2.79 -8.00%
P/NAPS 0.52 0.53 0.82 0.84 1.09 1.30 1.12 -11.99%

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