[CFM] QoQ Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -193.18%
YoY- -340.29%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 38,444 29,662 17,900 7,685 39,648 31,182 18,778 61.30%
PBT -414 435 -609 -617 1,060 1,626 947 -
Tax -200 -444 1,512 -121 -356 -714 -523 -47.34%
NP -614 -9 903 -738 704 912 424 -
-
NP to SH -380 102 -715 -656 704 912 424 -
-
Tax Rate - 102.07% - - 33.58% 43.91% 55.23% -
Total Cost 39,058 29,671 16,997 8,423 38,944 30,270 18,354 65.52%
-
Net Worth 38,817 43,247 37,804 37,719 43,018 38,616 38,283 0.92%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 38,817 43,247 37,804 37,719 43,018 38,616 38,283 0.92%
NOSH 40,860 40,800 41,091 40,999 40,969 41,081 41,165 -0.49%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -1.60% -0.03% 5.04% -9.60% 1.78% 2.92% 2.26% -
ROE -0.98% 0.24% -1.89% -1.74% 1.64% 2.36% 1.11% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 94.09 72.70 43.56 18.74 96.77 75.90 45.62 62.10%
EPS -0.93 0.25 -1.74 -1.60 1.72 2.22 1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 1.06 0.92 0.92 1.05 0.94 0.93 1.42%
Adjusted Per Share Value based on latest NOSH - 40,999
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 14.37 11.09 6.69 2.87 14.82 11.65 7.02 61.28%
EPS -0.14 0.04 -0.27 -0.25 0.26 0.34 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1451 0.1616 0.1413 0.141 0.1608 0.1443 0.1431 0.93%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.80 0.39 0.56 0.41 0.56 0.53 0.54 -
P/RPS 0.85 0.54 1.29 2.19 0.58 0.70 1.18 -19.65%
P/EPS -86.02 156.00 -32.18 -25.63 32.59 23.87 52.43 -
EY -1.16 0.64 -3.11 -3.90 3.07 4.19 1.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.37 0.61 0.45 0.53 0.56 0.58 28.03%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 08/03/06 30/11/05 30/08/05 30/05/05 25/02/05 30/11/04 -
Price 0.62 0.81 0.42 0.44 0.37 0.61 0.55 -
P/RPS 0.66 1.11 0.96 2.35 0.38 0.80 1.21 -33.26%
P/EPS -66.67 324.00 -24.14 -27.50 21.53 27.48 53.40 -
EY -1.50 0.31 -4.14 -3.64 4.64 3.64 1.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.76 0.46 0.48 0.35 0.65 0.59 6.67%

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