[CFM] QoQ Quarter Result on 31-Mar-2005 [#4]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -148.36%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 11,762 10,215 7,685 8,464 12,403 9,854 8,924 20.15%
PBT 1,043 8 -617 -563 679 339 608 43.16%
Tax -149 -173 -121 327 -191 -189 -335 -41.64%
NP 894 -165 -738 -236 488 150 273 120.04%
-
NP to SH 817 -58 -656 -236 488 150 273 107.25%
-
Tax Rate 14.29% 2,162.50% - - 28.13% 55.75% 55.10% -
Total Cost 10,868 10,380 8,423 8,700 11,915 9,704 8,651 16.37%
-
Net Worth 43,518 38,114 37,719 38,248 38,547 37,702 37,486 10.42%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 43,518 38,114 37,719 38,248 38,547 37,702 37,486 10.42%
NOSH 41,055 41,428 40,999 40,689 41,008 40,540 40,746 0.50%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 7.60% -1.62% -9.60% -2.79% 3.93% 1.52% 3.06% -
ROE 1.88% -0.15% -1.74% -0.62% 1.27% 0.40% 0.73% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 28.65 24.66 18.74 20.80 30.25 24.31 21.90 19.55%
EPS 1.99 -0.14 -1.60 -0.58 1.19 0.37 0.67 106.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 0.92 0.92 0.94 0.94 0.93 0.92 9.87%
Adjusted Per Share Value based on latest NOSH - 40,689
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 4.40 3.82 2.87 3.16 4.64 3.68 3.34 20.11%
EPS 0.31 -0.02 -0.25 -0.09 0.18 0.06 0.10 112.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1626 0.1424 0.141 0.1429 0.1441 0.1409 0.1401 10.40%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.39 0.56 0.41 0.56 0.53 0.54 0.67 -
P/RPS 1.36 2.27 2.19 2.69 1.75 2.22 3.06 -41.67%
P/EPS 19.60 -400.00 -25.63 -96.55 44.54 145.95 100.00 -66.15%
EY 5.10 -0.25 -3.90 -1.04 2.25 0.69 1.00 195.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.61 0.45 0.60 0.56 0.58 0.73 -36.35%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 08/03/06 30/11/05 30/08/05 30/05/05 25/02/05 30/11/04 27/08/04 -
Price 0.81 0.42 0.44 0.37 0.61 0.55 0.56 -
P/RPS 2.83 1.70 2.35 1.78 2.02 2.26 2.56 6.89%
P/EPS 40.70 -300.00 -27.50 -63.79 51.26 148.65 83.58 -38.02%
EY 2.46 -0.33 -3.64 -1.57 1.95 0.67 1.20 61.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.46 0.48 0.39 0.65 0.59 0.61 15.73%

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