[CFM] QoQ Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 101.59%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 38,992 34,784 43,621 44,684 40,990 37,948 45,893 -10.28%
PBT 334 -2,196 -2,481 1,173 368 -308 -917 -
Tax -1,386 -816 -1,376 -1,160 -1,208 308 917 -
NP -1,052 -3,012 -3,857 13 -840 0 0 -
-
NP to SH -1,052 -3,012 -3,857 13 -840 -1,188 -1,755 -28.88%
-
Tax Rate 414.97% - - 98.89% 328.26% - - -
Total Cost 40,044 37,796 47,478 44,670 41,830 37,948 45,893 -8.68%
-
Net Worth 37,806 37,239 38,041 44,665 43,476 43,811 43,792 -9.32%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 37,806 37,239 38,041 44,665 43,476 43,811 43,792 -9.32%
NOSH 41,093 16,405 16,397 16,666 16,406 16,408 16,401 84.36%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -2.70% -8.66% -8.84% 0.03% -2.05% 0.00% 0.00% -
ROE -2.78% -8.09% -10.14% 0.03% -1.93% -2.71% -4.01% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 94.89 212.03 266.03 268.11 249.84 231.27 279.80 -51.33%
EPS -2.56 -18.36 -9.41 0.08 -5.12 -7.24 -10.70 -61.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 2.27 2.32 2.68 2.65 2.67 2.67 -50.81%
Adjusted Per Share Value based on latest NOSH - 16,412
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 14.57 13.00 16.30 16.70 15.32 14.18 17.15 -10.29%
EPS -0.39 -1.13 -1.44 0.00 -0.31 -0.44 -0.66 -29.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1413 0.1392 0.1422 0.1669 0.1625 0.1637 0.1637 -9.33%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.00 0.80 0.60 0.68 0.66 0.72 0.94 -
P/RPS 1.05 0.38 0.23 0.25 0.26 0.31 0.34 111.92%
P/EPS -39.06 -4.36 -2.55 850.00 -12.89 -9.94 -8.79 170.04%
EY -2.56 -22.95 -39.20 0.12 -7.76 -10.06 -11.38 -62.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.35 0.26 0.25 0.25 0.27 0.35 113.11%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/12/03 29/08/03 28/05/03 28/02/03 29/11/02 26/08/02 30/05/02 -
Price 1.23 1.15 0.68 0.64 0.72 0.79 0.84 -
P/RPS 1.30 0.54 0.26 0.24 0.29 0.34 0.30 165.55%
P/EPS -48.05 -6.26 -2.89 800.00 -14.06 -10.91 -7.85 234.24%
EY -2.08 -15.97 -34.59 0.13 -7.11 -9.16 -12.74 -70.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.51 0.29 0.24 0.27 0.30 0.31 165.11%

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