[CFM] QoQ Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 1345.53%
YoY- 2514.71%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 41,870 38,244 40,415 41,233 37,054 32,368 38,444 5.85%
PBT -1,014 -1,372 2,023 3,612 442 -1,096 -414 81.60%
Tax -246 -220 -47 -218 -428 -644 -200 14.78%
NP -1,260 -1,592 1,976 3,393 14 -1,740 -614 61.41%
-
NP to SH -1,376 -1,880 2,108 3,556 246 -1,372 -380 135.62%
-
Tax Rate - - 2.32% 6.04% 96.83% - - -
Total Cost 43,130 39,836 38,439 37,840 37,040 34,108 39,058 6.82%
-
Net Worth 40,542 40,460 40,967 41,659 38,949 38,383 38,817 2.93%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 40,542 40,460 40,967 41,659 38,949 38,383 38,817 2.93%
NOSH 40,952 40,869 40,967 40,842 40,999 40,833 40,860 0.14%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -3.01% -4.16% 4.89% 8.23% 0.04% -5.38% -1.60% -
ROE -3.39% -4.65% 5.15% 8.54% 0.63% -3.57% -0.98% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 102.24 93.58 98.65 100.96 90.38 79.27 94.09 5.68%
EPS -3.36 -4.60 5.14 8.71 0.60 -3.36 -0.93 135.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.99 1.00 1.02 0.95 0.94 0.95 2.78%
Adjusted Per Share Value based on latest NOSH - 40,995
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 15.65 14.29 15.10 15.41 13.85 12.10 14.37 5.84%
EPS -0.51 -0.70 0.79 1.33 0.09 -0.51 -0.14 136.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1515 0.1512 0.1531 0.1557 0.1456 0.1434 0.1451 2.91%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.62 0.57 0.62 0.72 0.60 0.63 0.80 -
P/RPS 0.61 0.61 0.63 0.71 0.66 0.79 0.85 -19.82%
P/EPS -18.45 -12.39 12.05 8.27 100.00 -18.75 -86.02 -64.13%
EY -5.42 -8.07 8.30 12.09 1.00 -5.33 -1.16 179.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.58 0.62 0.71 0.63 0.67 0.84 -17.43%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 28/08/07 30/05/07 28/02/07 29/11/06 30/08/06 30/05/06 -
Price 0.70 0.65 0.55 0.65 0.66 0.62 0.62 -
P/RPS 0.68 0.69 0.56 0.64 0.73 0.78 0.66 2.00%
P/EPS -20.83 -14.13 10.69 7.47 110.00 -18.45 -66.67 -53.92%
EY -4.80 -7.08 9.36 13.39 0.91 -5.42 -1.50 116.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.66 0.55 0.64 0.69 0.66 0.65 6.05%

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