[CFM] QoQ Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -92.5%
YoY- -82.96%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 56,530 47,930 44,064 48,155 51,270 44,918 39,088 27.80%
PBT 5,769 2,454 -836 1,329 3,356 534 -1,796 -
Tax -953 -470 -416 -819 -256 -186 0 -
NP 4,816 1,984 -1,252 510 3,100 348 -1,796 -
-
NP to SH 4,501 1,700 -1,448 190 2,532 -228 -2,272 -
-
Tax Rate 16.52% 19.15% - 61.63% 7.63% 34.83% - -
Total Cost 51,714 45,946 45,316 47,645 48,170 44,570 40,884 16.90%
-
Net Worth 45,943 43,526 42,370 42,956 44,296 41,935 41,680 6.68%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 45,943 43,526 42,370 42,956 44,296 41,935 41,680 6.68%
NOSH 41,020 41,062 41,136 41,304 41,015 40,714 40,863 0.25%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.52% 4.14% -2.84% 1.06% 6.05% 0.77% -4.59% -
ROE 9.80% 3.91% -3.42% 0.44% 5.72% -0.54% -5.45% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 137.81 116.72 107.12 116.59 125.00 110.32 95.66 27.47%
EPS 10.97 4.14 -3.52 0.46 6.17 -0.56 -5.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.06 1.03 1.04 1.08 1.03 1.02 6.41%
Adjusted Per Share Value based on latest NOSH - 40,959
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 21.13 17.91 16.47 18.00 19.16 16.79 14.61 27.80%
EPS 1.68 0.64 -0.54 0.07 0.95 -0.09 -0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1717 0.1627 0.1583 0.1605 0.1655 0.1567 0.1558 6.67%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.66 0.58 0.50 0.31 0.33 0.40 0.47 -
P/RPS 0.48 0.50 0.47 0.27 0.26 0.36 0.49 -1.36%
P/EPS 6.01 14.01 -14.20 67.39 5.35 -71.43 -8.45 -
EY 16.63 7.14 -7.04 1.48 18.71 -1.40 -11.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.49 0.30 0.31 0.39 0.46 17.99%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 26/08/09 29/05/09 27/02/09 18/11/08 28/08/08 -
Price 0.71 0.69 0.40 0.32 0.33 0.34 0.44 -
P/RPS 0.52 0.59 0.37 0.27 0.26 0.31 0.46 8.49%
P/EPS 6.47 16.67 -11.36 69.57 5.35 -60.71 -7.91 -
EY 15.46 6.00 -8.80 1.44 18.71 -1.65 -12.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.65 0.39 0.31 0.31 0.33 0.43 28.90%

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