Annolyse
BriefingsCompaniesInsightsPrinciplesCompareChatWatchlist

Explore

  • Briefings
  • Companies
  • Insights
  • Compare

Resources

  • Search
  • Methodology

© 2026 Annolyse.

ChartsAnalysisChatData
  1. Charts
  2. Analysis
  3. Chat
  4. Data
  5. Sources
←Back to briefings
The Colonial Motor Company (CMO) / FY25

Headline NPAT tripled on base effect; underlying earnings flat as revenue

The 306.7% NPAT rebound reflects the absence of a prior-year below-the-line loss while profit from ordinary activities was unchanged.

Consumer / Automotive retail

CMO revenue trajectory

Revenue context before the current result.

↗
Loading chart...
HY26 was $552.4m, versus $1b in FY25.

CMO Operating profit margin

Operating profit margin across covered periods.

↗
Loading chart...
HY26 was 2.8%, versus 2.7% in FY24.

CMO operating cash flow

Operating cash flow across covered periods.

↗
Loading chart...
HY26 was $42.9m, versus $45.3m in FY25.

CMO working-capital movement

Operating working-capital absorption or release by reporting period.

↗
Loading chart...
  • FY22 CMO: Outside range low operating working-capital movement. $-26.4m; 4-period range $-7.9m to $69m. Operating working-capital movement: NZ$-26.4m, below normal range; 2/4 prior periods had builds averaging NZ$56.6m, and 1 had releases averaging NZ$-7.9m.
  • FY23 CMO: Unprecedented high operating working-capital movement. $69m; 4-period range $-26.4m to $44.1m. Operating working-capital movement: NZ$69.0m, unprecedented high; 1/4 prior periods had builds averaging NZ$44.1m, and 2 had releases averaging NZ$-17.1m.
  • HY24 CMO: Unprecedented high operating working-capital movement. $72.6m; 4-period range $-29.6m to $39.7m. Operating working-capital movement: NZ$72.6m, unprecedented high; 2/4 prior periods had builds averaging NZ$33.8m, and 2 had releases averaging NZ$-24.2m.
  • HY26 CMO: Outside range low operating working-capital movement. $-29.6m; 4-period range $-18.8m to $72.6m. Operating working-capital movement: NZ$-29.6m, below normal range; 3/4 prior periods had builds averaging NZ$46.7m, and 1 had releases averaging NZ$-18.8m.
Operating working-capital movement: NZ$-29.6m, below normal range; 3/4 prior periods had builds averaging NZ$46.7m, and 1 had releases averaging NZ$-18.8m.
Release date
21 August 2025
Published
23 April 2026
Ask about this result
Sections⌄
  1. Charts
  2. Analysis
  3. Chat
  4. Data
  5. Sources

Key metrics

Numbers worth scanning first

FY25 vs FY25

Revenue

$1b

-1.1% ↓ vs $1b

Net profit after tax

$18.3m

+306.7% ↑ vs $4.5m

Net cash inflow from operating activities

$45.3m

— vs —

Final dividend per share

20.0c

flat vs 20.0c

Total assets

$586.5m

-2.0% ↓ vs $598.5m

What changed

Reported NPAT of NZ$18.3m versus NZ$4.5m looks like a 306.7% leap, and Annolyse's historical baseline classes that print as unprecedented high against a four-period mean of -13.1% (range -83.7% to 33.6%)

But the company's own disclosure shows profit from ordinary activities of NZ$17.8m versus NZ$17.9m — a 0.0% movement — so the bounce is a base effect: the prior year carried roughly NZ$13m of below-the-line losses that have not repeated.

Revenue fell 1.1% to NZ$1b, which the historical baseline flags as below normal range against a four-period mean of 8.3% (range -0.6% to 20.8%). Operating cash inflow was NZ$45.3m, total assets eased 2.0% to NZ$586.5m, gross borrowings stood at NZ$163.3m, and the final dividend was held at 20.0 cents per share.

What matters

Underlying earnings did not grow

  • The headline NPAT trebling is the only "unprecedented high" in the supplied historical baseline, but it stems from a prior-period discontinued-operation or below-the-line loss that the release does not itemise. Profit from ordinary activities was flat at +0.0%, so investors should anchor the operating read to that line, not to the NPAT growth headline.

  • Revenue contracted into the lower edge of the cycle. The 1.1% decline is the only sub-zero print in four years and well below the 8.3% historical mean. PBT margin at 2.8% sits at the lower edge of the 1.8%-4.9% historical range (mean 3.9%), which is consistent with negative operating leverage as topline softened — a more important signal than the NPAT optic.

  • Returns compressed even as equity grew. ROE of 6.0% is at the lower edge of the 1.5%-10.8% historical range (mean 7.6%). Equity rose 3.6% to NZ$312.5m while continuing-operations profit was flat, so the denominator widened against a static numerator. NTA per share of NZ$9.36 underlines the asset-heavy profile, but earning power on that base is below the post-pandemic average.

Expectations

No formal FY25 targets were supplied

The HY25 release indicated the second half was "shaping to contribute to a more positive outcome for the full year trading profit after tax" than the first, and that direction was delivered: HY25 NPAT of NZ$6.9m represented only 37.7% of the full-year NZ$18.3m, implying a NZ$11.4m second-half result. The shape is therefore second-half weighted.

What the release does not support is a clean read on demand recovery. With revenue below normal range and PBT margin at the lower edge of the historical band, the more important forward question is whether 2H momentum carries into FY26 or whether it reflects timing of vehicle deliveries and floorplan dynamics rather than a turn in dealership economics.

Quality of result

The headline result is presentation-driven, not operationally durable

Strip the absent prior-year below-the-line charge and continuing-operations profit was flat on a 1.1% revenue decline, with PBT margin in the lower edge of its four-year range. That combination — softer topline plus thinner operating margin — is the read management commentary needs to address.

Cash quality is more constructive than the P&L suggests. Operating cash flow of NZ$45.3m exceeds NPAT of NZ$18.3m by a wide margin, with inventories down NZ$8.0m (-3.2%) to NZ$242.2m and total liabilities down NZ$22.9m (-7.7%). The cash balance is essentially unchanged at NZ$12.0m, so the working-capital release has been used to deleverage rather than build liquidity. Whether the inventory drawdown is deliberate working-capital discipline or a response to softer vehicle sell-through is not disclosed, and that distinction matters for the durability of cash conversion if revenue rebounds.

Unresolved

Open questions

What drove the roughly NZ$13m gap between FY24 profit from ordinary activities and reported NPAT — was it a discontinued operation, impairment, or tax distortion, and is any residual exposure carried into FY25?
Why did revenue contract 1.1% when only one of the prior four years was negative, and which franchise or product mix segments led the decline?
Is the 31.5% effective tax rate the new run-rate, given the historical mean is 39.6% and the range stretches to 74.7%?
How much of the NZ$8.0m inventory reduction reflects deliberate stocking discipline versus weaker dealer sell-through?
What is the FY26 outlook for PBT margin given it is sitting at the lower edge of the four-year historical range?

This briefing cannot assess franchise-level revenue mix, dealership margin contribution, or property revaluation effects from the materials supplied.

Chat

Ask about CMO FY25

Ask follow-up questions about The Colonial Motor Company's FY25 result.

Informational only. No buy, sell, hold, price-target, or personal financial advice.

Ask about CMO FY25

Informational only. No buy, sell, hold, price-target, or personal financial advice.

Sign in to chat

Sign in to ask questions about The Colonial Motor Company's FY25 result.

What drove the roughly NZ$13m gap between FY24 profit from ordinary activities and reported NPAT — was it a discontinued operation, impairment, or tax distortion, and is any residual exposure carried into FY25?Why does "Underlying earnings did not grow" matter?How strong was the cash and earnings quality in FY25?What should I watch next for CMO after FY25?

Checking account...

Data appendix

Show analytical metrics

Open to load analytical metrics.

Show key metrics table

Open to load key metrics.

Sources

Current period

Preliminary Result Report 30 June 2025

FY25 / financial report↗

Results announcement

FY25 / results announcement↗

Prior comparable period

Preliminary Result Report 30 June 2024

FY25 / financial report↗

Results announcement

FY25 / results announcement↗

Results announcement

FY25 / results release↗

Interim context

CMO Half Year Result - six months to 31 December 2024

HY25 / financial report↗

CMO Results Announcement

HY25 / results announcement↗

CMO Results Announcement

HY25 / results release↗

Release context

Guidance update

FY25 / commentary↗

Related insights

Cross-company views selected from the metrics in this briefing.

Earnings quality and statutory distortions

PBT and NPAT growth diverged by 0.0pp.

→

Revenue growth context

Revenue growth was -1.1% for this reporting period.

→

ROE and capital efficiency

ROE was 6.0% for this result.

→
This briefing is based on available company filings and standard Annolyse calculations. It is general information only and does not constitute financial advice. The analysis may contain errors. Always read the original company filings and consult a licensed financial adviser before making investment decisions.

Get notified when CMO publishes next

Get the next The Colonial Motor Company briefing and related NZX reporting-season updates by email.