[CFM] YoY Quarter 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- -305.31%
YoY- 82.92%
Quarter Report
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 7,756 7,960 8,517 10,928 11,238 9,835 10,588 -5.05%
PBT 389 -170 -334 -2,403 -252 -920 -1,298 -
Tax -112 -105 -62 -30 -238 21 1,129 -
NP 277 -275 -396 -2,433 -490 -899 -169 -
-
NP to SH 180 -308 -425 -2,488 -635 -846 -136 -
-
Tax Rate 28.79% - - - - - - -
Total Cost 7,479 8,235 8,913 13,361 11,728 10,734 10,757 -5.87%
-
Net Worth 45,100 44,690 46,329 49,610 52,069 52,889 54,120 -2.99%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 45,100 44,690 46,329 49,610 52,069 52,889 54,120 -2.99%
NOSH 41,000 41,000 41,000 41,000 41,000 41,000 41,000 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 3.57% -3.45% -4.65% -22.26% -4.36% -9.14% -1.60% -
ROE 0.40% -0.69% -0.92% -5.02% -1.22% -1.60% -0.25% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 18.92 19.41 20.77 26.65 27.41 23.99 25.82 -5.04%
EPS 0.44 -0.75 -1.04 -6.07 -1.55 -2.06 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.09 1.13 1.21 1.27 1.29 1.32 -2.99%
Adjusted Per Share Value based on latest NOSH - 41,000
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 2.90 2.97 3.18 4.08 4.20 3.68 3.96 -5.05%
EPS 0.07 -0.12 -0.16 -0.93 -0.24 -0.32 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1685 0.167 0.1731 0.1854 0.1946 0.1977 0.2023 -2.99%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 2.68 1.09 1.15 1.10 1.05 1.15 1.25 -
P/RPS 14.17 5.61 5.54 4.13 3.83 4.79 4.84 19.58%
P/EPS 610.44 -145.10 -110.94 -18.13 -67.80 -55.73 -376.84 -
EY 0.16 -0.69 -0.90 -5.52 -1.48 -1.79 -0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 1.00 1.02 0.91 0.83 0.89 0.95 17.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 24/06/20 28/05/19 31/05/18 26/05/17 25/05/16 28/05/15 -
Price 2.80 1.06 1.20 1.06 1.02 1.15 1.20 -
P/RPS 14.80 5.46 5.78 3.98 3.72 4.79 4.65 21.26%
P/EPS 637.78 -141.10 -115.76 -17.47 -65.86 -55.73 -361.76 -
EY 0.16 -0.71 -0.86 -5.72 -1.52 -1.79 -0.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 0.97 1.06 0.88 0.80 0.89 0.91 18.71%

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