[CFM] QoQ Annualized Quarter Result on 30-Jun-2022

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
22-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022
Profit Trend
QoQ- -102.9%
YoY- -40.72%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
Annualized 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 27,994 28,006 25,854 25,540 27,179 26,861 26,244 4.40%
PBT -1,911 -1,488 -3,182 -1,660 62,299 82,961 123,928 -
Tax -384 -657 -146 -100 -2,498 -386 -580 -24.05%
NP -2,295 -2,145 -3,328 -1,760 59,801 82,574 123,348 -
-
NP to SH -2,252 -2,090 -3,284 -1,728 59,684 109,213 123,276 -
-
Tax Rate - - - - 4.01% 0.47% 0.47% -
Total Cost 30,289 30,151 29,182 27,300 -32,622 -55,713 -97,104 -
-
Net Worth 132,948 119,279 83,002 63,550 63,550 65,599 43,353 111.22%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - 41,000 54,666 - -
Div Payout % - - - - 68.70% 50.05% - -
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 132,948 119,279 83,002 63,550 63,550 65,599 43,353 111.22%
NOSH 267,581 261,000 235,000 205,000 205,000 205,000 205,000 19.45%
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 -8.20% -7.66% -12.87% -6.89% 220.03% 307.41% 470.00% -
ROE -1.69% -1.75% -3.96% -2.72% 93.92% 166.48% 284.35% -
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 10.53 10.80 12.15 12.46 13.26 13.10 19.37 -33.41%
EPS -0.96 -0.92 -1.58 -0.84 40.72 64.76 139.30 -
DPS 0.00 0.00 0.00 0.00 20.00 26.67 0.00 -
NAPS 0.50 0.46 0.39 0.31 0.31 0.32 0.32 34.68%
Adjusted Per Share Value based on latest NOSH - 205,000
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 10.46 10.47 9.66 9.54 10.16 10.04 9.81 4.37%
EPS -0.84 -0.78 -1.23 -0.65 22.31 40.82 46.07 -
DPS 0.00 0.00 0.00 0.00 15.32 20.43 0.00 -
NAPS 0.4969 0.4458 0.3102 0.2375 0.2375 0.2452 0.162 111.25%
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 0.215 2.52 1.88 1.10 0.82 0.625 0.84 -
P/RPS 2.04 23.33 15.48 8.83 6.18 4.77 4.34 -39.57%
P/EPS -25.39 -312.55 -121.84 -130.50 2.82 1.17 0.92 -
EY -3.94 -0.32 -0.82 -0.77 35.51 85.24 108.33 -
DY 0.00 0.00 0.00 0.00 24.39 42.67 0.00 -
P/NAPS 0.43 5.48 4.82 3.55 2.65 1.95 2.63 -70.13%
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 29/05/23 20/02/23 21/11/22 22/08/22 31/05/22 25/02/22 26/11/21 -
Price 0.175 2.87 1.28 1.06 1.02 0.585 0.63 -
P/RPS 1.66 26.57 10.54 8.51 7.69 4.46 3.25 -36.12%
P/EPS -20.66 -355.96 -82.95 -125.75 3.50 1.10 0.69 -
EY -4.84 -0.28 -1.21 -0.80 28.54 91.07 144.43 -
DY 0.00 0.00 0.00 0.00 19.61 45.58 0.00 -
P/NAPS 0.35 6.24 3.28 3.42 3.29 1.83 1.97 -68.42%

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