[CFM] QoQ Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 379.79%
YoY- 14.41%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 43,012 51,373 55,180 47,006 44,436 54,722 57,217 -17.33%
PBT -68 2,219 3,660 2,522 -316 3,542 4,998 -
Tax -828 -766 -614 -296 -356 -859 -1,012 -12.53%
NP -896 1,453 3,045 2,226 -672 2,683 3,986 -
-
NP to SH -1,096 1,396 2,953 2,160 -772 2,617 3,894 -
-
Tax Rate - 34.52% 16.78% 11.74% - 24.25% 20.25% -
Total Cost 43,908 49,920 52,134 44,780 45,108 52,039 53,230 -12.05%
-
Net Worth 53,709 53,709 56,579 55,350 54,120 52,504 52,479 1.55%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 53,709 53,709 56,579 55,350 54,120 52,504 52,479 1.55%
NOSH 41,000 41,000 41,000 41,000 41,000 41,018 41,000 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -2.08% 2.83% 5.52% 4.74% -1.51% 4.90% 6.97% -
ROE -2.04% 2.60% 5.22% 3.90% -1.43% 4.98% 7.42% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 104.91 125.30 134.59 114.65 108.38 133.41 139.55 -17.33%
EPS -2.68 3.40 7.20 5.26 -1.88 6.38 9.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.31 1.38 1.35 1.32 1.28 1.28 1.55%
Adjusted Per Share Value based on latest NOSH - 41,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 16.07 19.20 20.62 17.57 16.61 20.45 21.38 -17.34%
EPS -0.41 0.52 1.10 0.81 -0.29 0.98 1.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2007 0.2007 0.2115 0.2069 0.2023 0.1962 0.1961 1.55%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.75 0.78 0.76 0.79 0.71 0.69 0.65 -
P/RPS 0.71 0.62 0.56 0.69 0.66 0.52 0.47 31.68%
P/EPS -28.06 22.91 10.55 15.00 -37.71 10.82 6.84 -
EY -3.56 4.37 9.48 6.67 -2.65 9.25 14.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.60 0.55 0.59 0.54 0.54 0.51 7.70%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 30/05/13 28/02/13 29/11/12 17/08/12 31/05/12 23/02/12 -
Price 0.76 0.755 0.75 0.74 0.83 0.73 0.73 -
P/RPS 0.72 0.60 0.56 0.65 0.77 0.55 0.52 24.25%
P/EPS -28.43 22.17 10.41 14.05 -44.08 11.44 7.68 -
EY -3.52 4.51 9.60 7.12 -2.27 8.74 13.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.54 0.55 0.63 0.57 0.57 1.16%

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