[CFM] QoQ 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- 156.88%
YoY- 136.25%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 8,464 12,403 9,854 8,924 8,378 12,434 10,800 -14.98%
PBT -563 679 339 608 -1,413 846 716 -
Tax 327 -191 -189 -335 933 -448 -490 -
NP -236 488 150 273 -480 398 226 -
-
NP to SH -236 488 150 273 -480 398 226 -
-
Tax Rate - 28.13% 55.75% 55.10% - 52.96% 68.44% -
Total Cost 8,700 11,915 9,704 8,651 8,858 12,036 10,574 -12.18%
-
Net Worth 38,248 38,547 37,702 37,486 37,858 38,158 37,803 0.78%
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 38,248 38,547 37,702 37,486 37,858 38,158 37,803 0.78%
NOSH 40,689 41,008 40,540 40,746 41,150 41,030 41,090 -0.65%
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 -2.79% 3.93% 1.52% 3.06% -5.73% 3.20% 2.09% -
ROE -0.62% 1.27% 0.40% 0.73% -1.27% 1.04% 0.60% -
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 20.80 30.25 24.31 21.90 20.36 30.30 26.28 -14.42%
EPS -0.58 1.19 0.37 0.67 -1.17 0.97 0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.94 0.93 0.92 0.92 0.93 0.92 1.44%
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 3.16 4.64 3.68 3.34 3.13 4.65 4.04 -15.09%
EPS -0.09 0.18 0.06 0.10 -0.18 0.15 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1429 0.1441 0.1409 0.1401 0.1415 0.1426 0.1413 0.75%
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 2.69 1.75 2.22 3.06 5.16 3.76 3.80 -20.55%
P/EPS -96.55 44.54 145.95 100.00 -90.02 117.53 181.82 -
EY -1.04 2.25 0.69 1.00 -1.11 0.85 0.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.56 0.58 0.73 1.14 1.23 1.09 -32.80%
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 1.78 2.02 2.26 2.56 3.93 3.60 4.68 -47.47%
P/EPS -63.79 51.26 148.65 83.58 -68.58 112.37 223.64 -
EY -1.57 1.95 0.67 1.20 -1.46 0.89 0.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.65 0.59 0.61 0.87 1.17 1.34 -56.04%

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