[CFM] QoQ Cumulative Quarter Result on 30-Jun-2004 [#1]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 144.9%
YoY- 136.25%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 39,648 31,182 18,778 8,924 40,308 31,930 19,496 60.44%
PBT 1,060 1,626 947 608 -401 1,014 167 242.42%
Tax -356 -714 -523 -335 -207 -1,142 -693 -35.83%
NP 704 912 424 273 -608 -128 -526 -
-
NP to SH 704 912 424 273 -608 -128 -526 -
-
Tax Rate 33.58% 43.91% 55.23% 55.10% - 112.62% 414.97% -
Total Cost 38,944 30,270 18,354 8,651 40,916 32,058 20,022 55.75%
-
Net Worth 43,018 38,616 38,283 37,486 37,822 38,399 37,806 8.98%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 43,018 38,616 38,283 37,486 37,822 38,399 37,806 8.98%
NOSH 40,969 41,081 41,165 40,746 41,111 41,290 41,093 -0.20%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 1.78% 2.92% 2.26% 3.06% -1.51% -0.40% -2.70% -
ROE 1.64% 2.36% 1.11% 0.73% -1.61% -0.33% -1.39% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 96.77 75.90 45.62 21.90 98.05 77.33 47.44 60.77%
EPS 1.72 2.22 1.03 0.67 -1.48 -0.31 -1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.94 0.93 0.92 0.92 0.93 0.92 9.20%
Adjusted Per Share Value based on latest NOSH - 40,746
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 14.82 11.65 7.02 3.34 15.06 11.93 7.29 60.40%
EPS 0.26 0.34 0.16 0.10 -0.23 -0.05 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1608 0.1443 0.1431 0.1401 0.1413 0.1435 0.1413 8.99%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.56 0.53 0.54 0.67 1.05 1.14 1.00 -
P/RPS 0.58 0.70 1.18 3.06 1.07 1.47 2.11 -57.69%
P/EPS 32.59 23.87 52.43 100.00 -71.00 -367.74 -78.13 -
EY 3.07 4.19 1.91 1.00 -1.41 -0.27 -1.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.58 0.73 1.14 1.23 1.09 -38.13%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 25/02/05 30/11/04 27/08/04 28/05/04 27/02/04 18/12/03 -
Price 0.37 0.61 0.55 0.56 0.80 1.09 1.23 -
P/RPS 0.38 0.80 1.21 2.56 0.82 1.41 2.59 -72.14%
P/EPS 21.53 27.48 53.40 83.58 -54.09 -351.61 -96.09 -
EY 4.64 3.64 1.87 1.20 -1.85 -0.28 -1.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.65 0.59 0.61 0.87 1.17 1.34 -59.10%

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