[CLMT] QoQ Quarter Result on 2022-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 78,489 68,899 71,003 68,321 67,594 66,062 48,676 37.55% QoQ % 13.92% -2.96% 3.93% 1.08% 2.32% 35.72% - Horiz. % 161.25% 141.55% 145.87% 140.36% 138.87% 135.72% 100.00%
PBT 12,038 -16,409 21,440 23,118 20,537 -57,879 2,822 163.26% QoQ % 173.36% -176.53% -7.26% 12.57% 135.48% -2,150.99% - Horiz. % 426.58% -581.47% 759.74% 819.21% 727.75% -2,050.99% 100.00%
Tax 0 1,738 0 0 0 5,490 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 31.66% 0.00% 0.00% 0.00% 100.00% -
NP 12,038 -14,671 21,440 23,118 20,537 -52,389 2,822 163.26% QoQ % 182.05% -168.43% -7.26% 12.57% 139.20% -1,956.45% - Horiz. % 426.58% -519.88% 759.74% 819.21% 727.75% -1,856.45% 100.00%
NP to SH 12,038 -14,671 21,440 23,118 20,537 -52,389 2,822 163.26% QoQ % 182.05% -168.43% -7.26% 12.57% 139.20% -1,956.45% - Horiz. % 426.58% -519.88% 759.74% 819.21% 727.75% -1,856.45% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 66,451 83,570 49,563 45,203 47,057 118,451 45,854 28.09% QoQ % -20.48% 68.61% 9.65% -3.94% -60.27% 158.32% - Horiz. % 144.92% 182.25% 108.09% 98.58% 102.62% 258.32% 100.00%
Net Worth 2,590,706 2,372,676 2,408,072 2,384,739 2,381,603 2,370,364 2,438,841 4.11% QoQ % 9.19% -1.47% 0.98% 0.13% 0.47% -2.81% - Horiz. % 106.23% 97.29% 98.74% 97.78% 97.65% 97.19% 100.00%
Dividend 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 23,245 45,462 - 42,026 - 20,882 - - QoQ % -48.87% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 111.32% 217.71% 0.00% 201.25% 0.00% 100.00% -
Div Payout % 193.10 % - % - % 181.79 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 106.22% 0.00% 0.00% 100.00% - - -
Equity 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 2,590,706 2,372,676 2,408,072 2,384,739 2,381,603 2,370,364 2,438,841 4.11% QoQ % 9.19% -1.47% 0.98% 0.13% 0.47% -2.81% - Horiz. % 106.23% 97.29% 98.74% 97.78% 97.65% 97.19% 100.00%
NOSH 2,671,932 2,206,935 2,202,572 2,155,209 2,152,375 2,130,855 2,128,134 16.40% QoQ % 21.07% 0.20% 2.20% 0.13% 1.01% 0.13% - Horiz. % 125.55% 103.70% 103.50% 101.27% 101.14% 100.13% 100.00%
Ratio Analysis 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 15.34 % -21.29 % 30.20 % 33.84 % 30.38 % -79.30 % 5.80 % 91.36% QoQ % 172.05% -170.50% -10.76% 11.39% 138.31% -1,467.24% - Horiz. % 264.48% -367.07% 520.69% 583.45% 523.79% -1,367.24% 100.00%
ROE 0.46 % -0.62 % 0.89 % 0.97 % 0.86 % -2.21 % 0.12 % 145.14% QoQ % 174.19% -169.66% -8.25% 12.79% 138.91% -1,941.67% - Horiz. % 383.33% -516.67% 741.67% 808.33% 716.67% -1,841.67% 100.00%
Per Share 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 2.94 3.12 3.22 3.17 3.14 3.10 2.29 18.14% QoQ % -5.77% -3.11% 1.58% 0.96% 1.29% 35.37% - Horiz. % 128.38% 136.24% 140.61% 138.43% 137.12% 135.37% 100.00%
EPS 0.52 -0.67 0.99 1.07 0.96 -2.46 0.13 152.20% QoQ % 177.61% -167.68% -7.48% 11.46% 139.02% -1,992.31% - Horiz. % 400.00% -515.38% 761.54% 823.08% 738.46% -1,892.31% 100.00%
DPS 0.87 2.06 0.00 1.95 0.00 0.98 0.00 - QoQ % -57.77% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 88.78% 210.20% 0.00% 198.98% 0.00% 100.00% -
NAPS 0.9696 1.0751 1.0933 1.1065 1.1065 1.1124 1.1460 -10.55% QoQ % -9.81% -1.66% -1.19% 0.00% -0.53% -2.93% - Horiz. % 84.61% 93.81% 95.40% 96.55% 96.55% 97.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,825,582 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 2.78 2.44 2.51 2.42 2.39 2.34 1.72 37.76% QoQ % 13.93% -2.79% 3.72% 1.26% 2.14% 36.05% - Horiz. % 161.63% 141.86% 145.93% 140.70% 138.95% 136.05% 100.00%
EPS 0.43 -0.52 0.76 0.82 0.73 -1.85 0.10 164.67% QoQ % 182.69% -168.42% -7.32% 12.33% 139.46% -1,950.00% - Horiz. % 430.00% -520.00% 760.00% 820.00% 730.00% -1,850.00% 100.00%
DPS 0.82 1.61 0.00 1.49 0.00 0.74 0.00 - QoQ % -49.07% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 110.81% 217.57% 0.00% 201.35% 0.00% 100.00% -
NAPS 0.9169 0.8397 0.8522 0.8440 0.8429 0.8389 0.8631 4.12% QoQ % 9.19% -1.47% 0.97% 0.13% 0.48% -2.80% - Horiz. % 106.23% 97.29% 98.74% 97.79% 97.66% 97.20% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.5200 0.5350 0.5400 0.5700 0.5750 0.5750 0.6200 -
P/RPS 17.70 17.14 16.75 17.98 18.31 18.55 27.11 -24.76% QoQ % 3.27% 2.33% -6.84% -1.80% -1.29% -31.58% - Horiz. % 65.29% 63.22% 61.79% 66.32% 67.54% 68.42% 100.00%
P/EPS 115.42 -80.48 55.48 53.14 60.26 -23.39 467.56 -60.68% QoQ % 243.41% -245.06% 4.40% -11.82% 357.63% -105.00% - Horiz. % 24.69% -17.21% 11.87% 11.37% 12.89% -5.00% 100.00%
EY 0.87 -1.24 1.80 1.88 1.66 -4.28 0.21 158.17% QoQ % 170.16% -168.89% -4.26% 13.25% 138.79% -2,138.10% - Horiz. % 414.29% -590.48% 857.14% 895.24% 790.48% -2,038.10% 100.00%
DY 1.67 3.85 0.00 3.42 0.00 1.70 0.00 - QoQ % -56.62% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 98.24% 226.47% 0.00% 201.18% 0.00% 100.00% -
P/NAPS 0.54 0.50 0.49 0.52 0.52 0.52 0.54 - QoQ % 8.00% 2.04% -5.77% 0.00% 0.00% -3.70% - Horiz. % 100.00% 92.59% 90.74% 96.30% 96.30% 96.30% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 27/04/23 19/01/23 26/10/22 22/07/22 27/04/22 27/01/22 21/10/21 -
Price 0.5200 0.5450 0.5250 0.5650 0.5600 0.5800 0.6350 -
P/RPS 17.70 17.46 16.29 17.82 17.83 18.71 27.76 -25.94% QoQ % 1.37% 7.18% -8.59% -0.06% -4.70% -32.60% - Horiz. % 63.76% 62.90% 58.68% 64.19% 64.23% 67.40% 100.00%
P/EPS 115.42 -81.98 53.93 52.67 58.69 -23.59 478.87 -61.30% QoQ % 240.79% -252.01% 2.39% -10.26% 348.79% -104.93% - Horiz. % 24.10% -17.12% 11.26% 11.00% 12.26% -4.93% 100.00%
EY 0.87 -1.22 1.85 1.90 1.70 -4.24 0.21 158.17% QoQ % 171.31% -165.95% -2.63% 11.76% 140.09% -2,119.05% - Horiz. % 414.29% -580.95% 880.95% 904.76% 809.52% -2,019.05% 100.00%
DY 1.67 3.78 0.00 3.45 0.00 1.69 0.00 - QoQ % -55.82% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 98.82% 223.67% 0.00% 204.14% 0.00% 100.00% -
P/NAPS 0.54 0.51 0.48 0.51 0.51 0.52 0.55 -1.22% QoQ % 5.88% 6.25% -5.88% 0.00% -1.92% -5.45% - Horiz. % 98.18% 92.73% 87.27% 92.73% 92.73% 94.55% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
CLMT 2Q 2022 Quarterly Results.pdf 
