[CFM] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -107.37%
YoY- -31.29%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 51,373 41,385 23,503 11,109 54,722 42,913 23,570 68.02%
PBT 2,219 2,745 1,261 -79 3,542 3,749 1,260 45.78%
Tax -766 -461 -148 -89 -859 -759 -254 108.59%
NP 1,453 2,284 1,113 -168 2,683 2,990 1,006 27.74%
-
NP to SH 1,396 2,215 1,080 -193 2,617 2,921 944 29.76%
-
Tax Rate 34.52% 16.79% 11.74% - 24.25% 20.25% 20.16% -
Total Cost 49,920 39,101 22,390 11,277 52,039 39,923 22,564 69.70%
-
Net Worth 53,709 56,579 55,350 54,120 52,504 52,479 50,893 3.65%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 53,709 56,579 55,350 54,120 52,504 52,479 50,893 3.65%
NOSH 41,000 41,000 41,000 41,000 41,018 41,000 41,043 -0.06%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 2.83% 5.52% 4.74% -1.51% 4.90% 6.97% 4.27% -
ROE 2.60% 3.91% 1.95% -0.36% 4.98% 5.57% 1.85% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 125.30 100.94 57.32 27.10 133.41 104.67 57.43 68.13%
EPS 3.40 5.40 2.63 -0.47 6.38 7.12 2.30 29.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.38 1.35 1.32 1.28 1.28 1.24 3.72%
Adjusted Per Share Value based on latest NOSH - 41,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 19.20 15.47 8.78 4.15 20.45 16.04 8.81 68.01%
EPS 0.52 0.83 0.40 -0.07 0.98 1.09 0.35 30.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2007 0.2115 0.2069 0.2023 0.1962 0.1961 0.1902 3.64%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.78 0.76 0.79 0.71 0.69 0.65 0.54 -
P/RPS 0.62 0.75 1.38 2.62 0.52 0.62 0.94 -24.20%
P/EPS 22.91 14.07 29.99 -150.83 10.82 9.12 23.48 -1.62%
EY 4.37 7.11 3.33 -0.66 9.25 10.96 4.26 1.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.55 0.59 0.54 0.54 0.51 0.44 22.94%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 29/11/12 17/08/12 31/05/12 23/02/12 25/11/11 -
Price 0.755 0.75 0.74 0.83 0.73 0.73 0.54 -
P/RPS 0.60 0.74 1.29 3.06 0.55 0.70 0.94 -25.84%
P/EPS 22.17 13.88 28.09 -176.32 11.44 10.25 23.48 -3.75%
EY 4.51 7.20 3.56 -0.57 8.74 9.76 4.26 3.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.54 0.55 0.63 0.57 0.57 0.44 20.20%

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