[CFM] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -119.63%
YoY- -41.97%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 48,927 38,523 21,935 10,753 51,373 41,385 23,503 63.10%
PBT 1,002 1,695 522 -17 2,219 2,745 1,261 -14.22%
Tax -718 -416 -353 -207 -766 -461 -148 186.85%
NP 284 1,279 169 -224 1,453 2,284 1,113 -59.80%
-
NP to SH 223 1,208 105 -274 1,396 2,215 1,080 -65.09%
-
Tax Rate 71.66% 24.54% 67.62% - 34.52% 16.79% 11.74% -
Total Cost 48,643 37,244 21,766 10,977 49,920 39,101 22,390 67.82%
-
Net Worth 54,120 54,940 54,120 53,709 53,709 56,579 55,350 -1.48%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 54,120 54,940 54,120 53,709 53,709 56,579 55,350 -1.48%
NOSH 41,000 41,000 41,000 41,000 41,000 41,000 41,000 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.58% 3.32% 0.77% -2.08% 2.83% 5.52% 4.74% -
ROE 0.41% 2.20% 0.19% -0.51% 2.60% 3.91% 1.95% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 119.33 93.96 53.50 26.23 125.30 100.94 57.32 63.11%
EPS 0.54 2.95 0.26 -0.67 3.40 5.40 2.63 -65.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.34 1.32 1.31 1.31 1.38 1.35 -1.48%
Adjusted Per Share Value based on latest NOSH - 41,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 18.28 14.40 8.20 4.02 19.20 15.47 8.78 63.12%
EPS 0.08 0.45 0.04 -0.10 0.52 0.83 0.40 -65.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2023 0.2053 0.2023 0.2007 0.2007 0.2115 0.2069 -1.48%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.95 0.90 0.77 0.75 0.78 0.76 0.79 -
P/RPS 0.80 0.96 1.44 2.86 0.62 0.75 1.38 -30.49%
P/EPS 174.66 30.55 300.67 -112.23 22.91 14.07 29.99 224.04%
EY 0.57 3.27 0.33 -0.89 4.37 7.11 3.33 -69.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.67 0.58 0.57 0.60 0.55 0.59 14.21%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 29/11/13 29/08/13 30/05/13 28/02/13 29/11/12 -
Price 0.95 0.90 0.90 0.76 0.755 0.75 0.74 -
P/RPS 0.80 0.96 1.68 2.90 0.60 0.74 1.29 -27.29%
P/EPS 174.66 30.55 351.43 -113.72 22.17 13.88 28.09 238.51%
EY 0.57 3.27 0.28 -0.88 4.51 7.20 3.56 -70.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.67 0.68 0.58 0.58 0.54 0.55 19.68%

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