[CFM] QoQ Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -28.62%
YoY- 1591.05%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 57,321 49,134 44,460 53,213 56,530 47,930 44,064 19.10%
PBT 6,506 3,914 2,176 4,430 5,769 2,454 -836 -
Tax -1,568 -840 -756 -991 -953 -470 -416 141.61%
NP 4,938 3,074 1,420 3,439 4,816 1,984 -1,252 -
-
NP to SH 4,556 2,732 1,008 3,213 4,501 1,700 -1,448 -
-
Tax Rate 24.10% 21.46% 34.74% 22.37% 16.52% 19.15% - -
Total Cost 52,382 46,060 43,040 49,774 51,714 45,946 45,316 10.11%
-
Net Worth 49,224 47,174 46,268 45,490 45,943 43,526 42,370 10.48%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 49,224 47,174 46,268 45,490 45,943 43,526 42,370 10.48%
NOSH 41,020 41,021 41,311 40,982 41,020 41,062 41,136 -0.18%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.62% 6.26% 3.19% 6.46% 8.52% 4.14% -2.84% -
ROE 9.26% 5.79% 2.18% 7.06% 9.80% 3.91% -3.42% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 139.74 119.78 107.62 129.84 137.81 116.72 107.12 19.33%
EPS 11.11 6.66 2.44 7.84 10.97 4.14 -3.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.15 1.12 1.11 1.12 1.06 1.03 10.69%
Adjusted Per Share Value based on latest NOSH - 40,999
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 21.42 18.36 16.62 19.89 21.13 17.91 16.47 19.09%
EPS 1.70 1.02 0.38 1.20 1.68 0.64 -0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.184 0.1763 0.1729 0.17 0.1717 0.1627 0.1583 10.51%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.52 0.50 0.52 0.70 0.66 0.58 0.50 -
P/RPS 0.37 0.42 0.48 0.54 0.48 0.50 0.47 -14.70%
P/EPS 4.68 7.51 21.31 8.93 6.01 14.01 -14.20 -
EY 21.36 13.32 4.69 11.20 16.63 7.14 -7.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.46 0.63 0.59 0.55 0.49 -8.31%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 25/11/10 27/08/10 27/05/10 24/02/10 26/11/09 26/08/09 -
Price 0.52 0.60 0.51 0.65 0.71 0.69 0.40 -
P/RPS 0.37 0.50 0.47 0.50 0.52 0.59 0.37 0.00%
P/EPS 4.68 9.01 20.90 8.29 6.47 16.67 -11.36 -
EY 21.36 11.10 4.78 12.06 15.46 6.00 -8.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.52 0.46 0.59 0.63 0.65 0.39 6.70%

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