[CFM] QoQ Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 105.09%
YoY- -24.17%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 21,935 10,753 51,373 41,385 23,503 11,109 54,722 -45.60%
PBT 522 -17 2,219 2,745 1,261 -79 3,542 -72.06%
Tax -353 -207 -766 -461 -148 -89 -859 -44.69%
NP 169 -224 1,453 2,284 1,113 -168 2,683 -84.14%
-
NP to SH 105 -274 1,396 2,215 1,080 -193 2,617 -88.25%
-
Tax Rate 67.62% - 34.52% 16.79% 11.74% - 24.25% -
Total Cost 21,766 10,977 49,920 39,101 22,390 11,277 52,039 -44.04%
-
Net Worth 54,120 53,709 53,709 56,579 55,350 54,120 52,504 2.03%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 54,120 53,709 53,709 56,579 55,350 54,120 52,504 2.03%
NOSH 41,000 41,000 41,000 41,000 41,000 41,000 41,018 -0.02%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.77% -2.08% 2.83% 5.52% 4.74% -1.51% 4.90% -
ROE 0.19% -0.51% 2.60% 3.91% 1.95% -0.36% 4.98% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 53.50 26.23 125.30 100.94 57.32 27.10 133.41 -45.58%
EPS 0.26 -0.67 3.40 5.40 2.63 -0.47 6.38 -88.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.31 1.31 1.38 1.35 1.32 1.28 2.07%
Adjusted Per Share Value based on latest NOSH - 41,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.20 4.02 19.20 15.47 8.78 4.15 20.45 -45.59%
EPS 0.04 -0.10 0.52 0.83 0.40 -0.07 0.98 -88.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2023 0.2007 0.2007 0.2115 0.2069 0.2023 0.1962 2.06%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.77 0.75 0.78 0.76 0.79 0.71 0.69 -
P/RPS 1.44 2.86 0.62 0.75 1.38 2.62 0.52 97.07%
P/EPS 300.67 -112.23 22.91 14.07 29.99 -150.83 10.82 815.58%
EY 0.33 -0.89 4.37 7.11 3.33 -0.66 9.25 -89.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.60 0.55 0.59 0.54 0.54 4.87%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 29/08/13 30/05/13 28/02/13 29/11/12 17/08/12 31/05/12 -
Price 0.90 0.76 0.755 0.75 0.74 0.83 0.73 -
P/RPS 1.68 2.90 0.60 0.74 1.29 3.06 0.55 110.37%
P/EPS 351.43 -113.72 22.17 13.88 28.09 -176.32 11.44 878.82%
EY 0.28 -0.88 4.51 7.20 3.56 -0.57 8.74 -89.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.58 0.58 0.54 0.55 0.63 0.57 12.47%

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