[CFM] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 43.4%
YoY- 812.5%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 35,800 30,740 39,648 41,576 37,556 35,696 40,308 -7.59%
PBT -1,218 -2,468 1,060 2,168 1,894 2,432 -401 109.59%
Tax 3,024 -484 -356 -952 -1,046 -1,340 -207 -
NP 1,806 -2,952 704 1,216 848 1,092 -608 -
-
NP to SH -1,430 -2,624 704 1,216 848 1,092 -608 76.76%
-
Tax Rate - - 33.58% 43.91% 55.23% 55.10% - -
Total Cost 33,994 33,692 38,944 40,360 36,708 34,604 40,916 -11.61%
-
Net Worth 37,804 37,719 43,018 38,616 38,283 37,486 37,822 -0.03%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 37,804 37,719 43,018 38,616 38,283 37,486 37,822 -0.03%
NOSH 41,091 40,999 40,969 41,081 41,165 40,746 41,111 -0.03%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.04% -9.60% 1.78% 2.92% 2.26% 3.06% -1.51% -
ROE -3.78% -6.96% 1.64% 3.15% 2.22% 2.91% -1.61% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 87.12 74.98 96.77 101.20 91.23 87.61 98.05 -7.57%
EPS -3.48 -6.40 1.72 2.96 2.06 2.68 -1.48 76.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.92 1.05 0.94 0.93 0.92 0.92 0.00%
Adjusted Per Share Value based on latest NOSH - 41,008
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 13.38 11.49 14.82 15.54 14.04 13.34 15.06 -7.57%
EPS -0.53 -0.98 0.26 0.45 0.32 0.41 -0.23 74.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1413 0.141 0.1608 0.1443 0.1431 0.1401 0.1413 0.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.56 0.41 0.56 0.53 0.54 0.67 1.05 -
P/RPS 0.64 0.55 0.58 0.52 0.59 0.76 1.07 -28.98%
P/EPS -16.09 -6.41 32.59 17.91 26.21 25.00 -71.00 -62.79%
EY -6.21 -15.61 3.07 5.58 3.81 4.00 -1.41 168.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.45 0.53 0.56 0.58 0.73 1.14 -34.06%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 30/08/05 30/05/05 25/02/05 30/11/04 27/08/04 28/05/04 -
Price 0.42 0.44 0.37 0.61 0.55 0.56 0.80 -
P/RPS 0.48 0.59 0.38 0.60 0.60 0.64 0.82 -30.00%
P/EPS -12.07 -6.88 21.53 20.61 26.70 20.90 -54.09 -63.17%
EY -8.29 -14.55 4.64 4.85 3.75 4.79 -1.85 171.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.35 0.65 0.59 0.61 0.87 -34.58%

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