[CFM] QoQ Annualized Quarter Result on 31-Mar-2005 [#4]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -42.11%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 39,549 35,800 30,740 39,648 41,576 37,556 35,696 7.05%
PBT 580 -1,218 -2,468 1,060 2,168 1,894 2,432 -61.44%
Tax -592 3,024 -484 -356 -952 -1,046 -1,340 -41.90%
NP -12 1,806 -2,952 704 1,216 848 1,092 -
-
NP to SH 136 -1,430 -2,624 704 1,216 848 1,092 -74.96%
-
Tax Rate 102.07% - - 33.58% 43.91% 55.23% 55.10% -
Total Cost 39,561 33,994 33,692 38,944 40,360 36,708 34,604 9.30%
-
Net Worth 43,247 37,804 37,719 43,018 38,616 38,283 37,486 9.97%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 43,247 37,804 37,719 43,018 38,616 38,283 37,486 9.97%
NOSH 40,799 41,091 40,999 40,969 41,081 41,165 40,746 0.08%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -0.03% 5.04% -9.60% 1.78% 2.92% 2.26% 3.06% -
ROE 0.31% -3.78% -6.96% 1.64% 3.15% 2.22% 2.91% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 96.93 87.12 74.98 96.77 101.20 91.23 87.61 6.95%
EPS 0.33 -3.48 -6.40 1.72 2.96 2.06 2.68 -75.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 0.92 0.92 1.05 0.94 0.93 0.92 9.87%
Adjusted Per Share Value based on latest NOSH - 40,689
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 14.78 13.38 11.49 14.82 15.54 14.04 13.34 7.05%
EPS 0.05 -0.53 -0.98 0.26 0.45 0.32 0.41 -75.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1616 0.1413 0.141 0.1608 0.1443 0.1431 0.1401 9.95%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.39 0.56 0.41 0.56 0.53 0.54 0.67 -
P/RPS 0.40 0.64 0.55 0.58 0.52 0.59 0.76 -34.73%
P/EPS 117.00 -16.09 -6.41 32.59 17.91 26.21 25.00 179.00%
EY 0.85 -6.21 -15.61 3.07 5.58 3.81 4.00 -64.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.61 0.45 0.53 0.56 0.58 0.73 -36.35%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 08/03/06 30/11/05 30/08/05 30/05/05 25/02/05 30/11/04 27/08/04 -
Price 0.81 0.42 0.44 0.37 0.61 0.55 0.56 -
P/RPS 0.84 0.48 0.59 0.38 0.60 0.60 0.64 19.81%
P/EPS 243.00 -12.07 -6.88 21.53 20.61 26.70 20.90 410.93%
EY 0.41 -8.29 -14.55 4.64 4.85 3.75 4.79 -80.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.46 0.48 0.35 0.65 0.59 0.61 15.73%

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