[CLMT] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Announcement Date
19-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 69.93%
YoY- -18.42%
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 124,413 172,753 177,087 184,258 185,652 160,599 157,195 -3.81%
PBT 19,462 32,079 69,446 68,378 83,820 126,874 143,070 -28.26%
Tax 0 -9,752 0 0 0 0 0 -
NP 19,462 22,327 69,446 68,378 83,820 126,874 143,070 -28.26%
-
NP to SH 19,462 22,327 69,446 68,378 83,820 126,874 143,070 -28.26%
-
Tax Rate 0.00% 30.40% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 104,951 150,426 107,641 115,880 101,832 33,725 14,125 39.64%
-
Net Worth 2,542,102 2,543,772 2,596,095 2,588,666 2,592,143 2,258,108 2,188,651 2.52%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 20,759 65,822 82,033 84,233 85,034 82,032 80,410 -20.18%
Div Payout % 106.67% 294.81% 118.13% 123.19% 101.45% 64.66% 56.20% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 2,542,102 2,543,772 2,596,095 2,588,666 2,592,143 2,258,108 2,188,651 2.52%
NOSH 2,055,387 2,044,176 2,040,635 2,034,635 2,024,637 1,779,438 1,775,061 2.47%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 15.64% 12.92% 39.22% 37.11% 45.15% 79.00% 91.01% -
ROE 0.77% 0.88% 2.68% 2.64% 3.23% 5.62% 6.54% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 6.05 8.45 8.68 9.06 9.17 9.03 8.86 -6.15%
EPS 0.95 1.09 3.41 3.36 4.14 7.13 8.06 -29.95%
DPS 1.01 3.22 4.02 4.14 4.20 4.61 4.53 -22.11%
NAPS 1.2368 1.2444 1.2722 1.2723 1.2803 1.269 1.233 0.05%
Adjusted Per Share Value based on latest NOSH - 2,034,635
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 4.33 6.01 6.17 6.41 6.46 5.59 5.47 -3.81%
EPS 0.68 0.78 2.42 2.38 2.92 4.42 4.98 -28.21%
DPS 0.72 2.29 2.86 2.93 2.96 2.86 2.80 -20.23%
NAPS 0.885 0.8856 0.9038 0.9012 0.9024 0.7861 0.762 2.52%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.795 1.04 1.20 1.53 1.55 1.34 1.48 -
P/RPS 13.13 12.31 13.83 16.89 16.90 14.85 16.71 -3.93%
P/EPS 83.96 95.22 35.26 45.53 37.44 18.79 18.36 28.80%
EY 1.19 1.05 2.84 2.20 2.67 5.32 5.45 -22.38%
DY 1.27 3.10 3.35 2.71 2.71 3.44 3.06 -13.62%
P/NAPS 0.64 0.84 0.94 1.20 1.21 1.06 1.20 -9.93%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 21/07/20 25/07/19 25/07/18 19/07/17 19/07/16 16/07/15 18/07/14 -
Price 0.71 1.07 1.24 1.55 1.60 1.36 1.48 -
P/RPS 11.73 12.66 14.29 17.12 17.45 15.07 16.71 -5.72%
P/EPS 74.98 97.97 36.44 46.12 38.65 19.07 18.36 26.40%
EY 1.33 1.02 2.74 2.17 2.59 5.24 5.45 -20.93%
DY 1.42 3.01 3.24 2.67 2.63 3.39 3.06 -12.00%
P/NAPS 0.57 0.86 0.97 1.22 1.25 1.07 1.20 -11.65%

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