[CFM] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 164.78%
YoY- 77.78%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 49,134 44,460 53,213 56,530 47,930 44,064 48,155 1.34%
PBT 3,914 2,176 4,430 5,769 2,454 -836 1,329 105.32%
Tax -840 -756 -991 -953 -470 -416 -819 1.70%
NP 3,074 1,420 3,439 4,816 1,984 -1,252 510 230.83%
-
NP to SH 2,732 1,008 3,213 4,501 1,700 -1,448 190 490.35%
-
Tax Rate 21.46% 34.74% 22.37% 16.52% 19.15% - 61.63% -
Total Cost 46,060 43,040 49,774 51,714 45,946 45,316 47,645 -2.22%
-
Net Worth 47,174 46,268 45,490 45,943 43,526 42,370 42,956 6.43%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 47,174 46,268 45,490 45,943 43,526 42,370 42,956 6.43%
NOSH 41,021 41,311 40,982 41,020 41,062 41,136 41,304 -0.45%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.26% 3.19% 6.46% 8.52% 4.14% -2.84% 1.06% -
ROE 5.79% 2.18% 7.06% 9.80% 3.91% -3.42% 0.44% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 119.78 107.62 129.84 137.81 116.72 107.12 116.59 1.81%
EPS 6.66 2.44 7.84 10.97 4.14 -3.52 0.46 493.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.12 1.11 1.12 1.06 1.03 1.04 6.92%
Adjusted Per Share Value based on latest NOSH - 41,022
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 18.36 16.62 19.89 21.13 17.91 16.47 18.00 1.32%
EPS 1.02 0.38 1.20 1.68 0.64 -0.54 0.07 495.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1763 0.1729 0.17 0.1717 0.1627 0.1583 0.1605 6.45%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.50 0.52 0.70 0.66 0.58 0.50 0.31 -
P/RPS 0.42 0.48 0.54 0.48 0.50 0.47 0.27 34.21%
P/EPS 7.51 21.31 8.93 6.01 14.01 -14.20 67.39 -76.81%
EY 13.32 4.69 11.20 16.63 7.14 -7.04 1.48 332.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.63 0.59 0.55 0.49 0.30 27.09%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 27/08/10 27/05/10 24/02/10 26/11/09 26/08/09 29/05/09 -
Price 0.60 0.51 0.65 0.71 0.69 0.40 0.32 -
P/RPS 0.50 0.47 0.50 0.52 0.59 0.37 0.27 50.74%
P/EPS 9.01 20.90 8.29 6.47 16.67 -11.36 69.57 -74.37%
EY 11.10 4.78 12.06 15.46 6.00 -8.80 1.44 289.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.46 0.59 0.63 0.65 0.39 0.31 41.13%

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