[CFM] QoQ Quarter Result on 31-Dec-2011 [#3]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 81.12%
YoY- -3.66%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 12,394 11,109 11,809 19,343 12,129 11,441 11,853 3.01%
PBT 1,340 -79 -207 2,489 1,214 46 -31 -
Tax -59 -89 -100 -505 -131 -123 95 -
NP 1,281 -168 -307 1,984 1,083 -77 64 633.17%
-
NP to SH 1,273 -193 -304 1,976 1,091 -147 -39 -
-
Tax Rate 4.40% - - 20.29% 10.79% 267.39% - -
Total Cost 11,113 11,277 12,116 17,359 11,046 11,518 11,789 -3.84%
-
Net Worth 55,350 54,120 52,479 52,479 50,858 49,408 49,776 7.31%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 55,350 54,120 52,479 52,479 50,858 49,408 49,776 7.31%
NOSH 41,000 41,000 41,000 41,000 41,015 40,833 40,800 0.32%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 10.34% -1.51% -2.60% 10.26% 8.93% -0.67% 0.54% -
ROE 2.30% -0.36% -0.58% 3.77% 2.15% -0.30% -0.08% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 30.23 27.10 28.80 47.18 29.57 28.02 29.05 2.68%
EPS 3.10 -0.47 -0.74 4.82 2.66 -0.36 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.32 1.28 1.28 1.24 1.21 1.22 6.96%
Adjusted Per Share Value based on latest NOSH - 41,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 4.63 4.15 4.41 7.23 4.53 4.28 4.43 2.97%
EPS 0.48 -0.07 -0.11 0.74 0.41 -0.05 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2069 0.2023 0.1961 0.1961 0.1901 0.1846 0.186 7.33%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.79 0.71 0.69 0.65 0.54 0.61 0.59 -
P/RPS 2.61 2.62 2.40 1.38 1.83 2.18 2.03 18.18%
P/EPS 25.44 -150.83 -93.06 13.49 20.30 -169.44 -617.23 -
EY 3.93 -0.66 -1.07 7.41 4.93 -0.59 -0.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.54 0.54 0.51 0.44 0.50 0.48 14.70%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 17/08/12 31/05/12 23/02/12 25/11/11 25/08/11 27/05/11 -
Price 0.74 0.83 0.73 0.73 0.54 0.52 0.65 -
P/RPS 2.45 3.06 2.53 1.55 1.83 1.86 2.24 6.13%
P/EPS 23.83 -176.32 -98.45 15.15 20.30 -144.44 -680.00 -
EY 4.20 -0.57 -1.02 6.60 4.93 -0.69 -0.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.63 0.57 0.57 0.44 0.43 0.53 2.49%

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