[CFM] QoQ TTM Result on 31-Dec-2002 [#3]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -69.56%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 42,935 43,142 43,933 43,431 43,144 43,744 45,826 -4.24%
PBT -2,498 -2,953 -2,481 -1,575 -590 -861 -1,008 83.02%
Tax -1,523 -1,416 -1,432 -714 -760 -547 -103 501.44%
NP -4,021 -4,369 -3,913 -2,289 -1,350 -1,408 -1,111 135.54%
-
NP to SH -4,021 -4,369 -3,913 -2,289 -1,350 -1,408 -1,636 82.02%
-
Tax Rate - - - - - - - -
Total Cost 46,956 47,511 47,846 45,720 44,494 45,152 46,937 0.02%
-
Net Worth 37,803 37,239 38,042 32,824 43,689 43,811 43,788 -9.32%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 37,803 37,239 38,042 32,824 43,689 43,811 43,788 -9.32%
NOSH 41,090 16,405 16,397 16,412 16,486 16,408 16,400 84.36%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -9.37% -10.13% -8.91% -5.27% -3.13% -3.22% -2.42% -
ROE -10.64% -11.73% -10.29% -6.97% -3.09% -3.21% -3.74% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 104.49 262.98 267.92 264.63 261.69 266.59 279.43 -48.06%
EPS -9.79 -26.63 -23.86 -13.95 -8.19 -8.58 -9.98 -1.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 2.27 2.32 2.00 2.65 2.67 2.67 -50.81%
Adjusted Per Share Value based on latest NOSH - 16,412
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 16.05 16.12 16.42 16.23 16.12 16.35 17.13 -4.24%
EPS -1.50 -1.63 -1.46 -0.86 -0.50 -0.53 -0.61 82.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1413 0.1392 0.1422 0.1227 0.1633 0.1637 0.1636 -9.29%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.00 0.80 0.60 0.68 0.66 0.72 0.94 -
P/RPS 0.96 0.30 0.22 0.26 0.25 0.27 0.34 99.64%
P/EPS -10.22 -3.00 -2.51 -4.88 -8.06 -8.39 -9.42 5.57%
EY -9.79 -33.29 -39.77 -20.51 -12.41 -11.92 -10.61 -5.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.35 0.26 0.34 0.25 0.27 0.35 113.11%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/12/03 29/08/03 28/05/03 28/02/03 29/11/02 26/08/02 30/05/02 -
Price 1.23 1.15 0.68 0.64 0.72 0.79 0.84 -
P/RPS 1.18 0.44 0.25 0.24 0.28 0.30 0.30 148.96%
P/EPS -12.57 -4.32 -2.85 -4.59 -8.79 -9.21 -8.42 30.58%
EY -7.96 -23.16 -35.09 -21.79 -11.37 -10.86 -11.88 -23.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.51 0.29 0.32 0.27 0.30 0.31 165.11%

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