[CFM] QoQ TTM Result on 31-Mar-2004 [#4]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 84.97%
YoY- 62.78%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 39,559 39,590 40,536 40,308 42,351 42,935 43,142 -5.59%
PBT 213 380 757 -400 -2,348 -2,498 -2,953 -
Tax 218 -39 -340 -209 -1,705 -1,523 -1,416 -
NP 431 341 417 -609 -4,053 -4,021 -4,369 -
-
NP to SH 431 341 417 -609 -4,053 -4,021 -4,369 -
-
Tax Rate -102.35% 10.26% 44.91% - - - - -
Total Cost 39,128 39,249 40,119 40,917 46,404 46,956 47,511 -12.08%
-
Net Worth 38,547 37,702 37,486 37,858 38,158 37,803 37,239 2.31%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 38,547 37,702 37,486 37,858 38,158 37,803 37,239 2.31%
NOSH 41,008 40,540 40,746 41,150 41,030 41,090 16,405 83.67%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 1.09% 0.86% 1.03% -1.51% -9.57% -9.37% -10.13% -
ROE 1.12% 0.90% 1.11% -1.61% -10.62% -10.64% -11.73% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 96.47 97.66 99.48 97.95 103.22 104.49 262.98 -48.59%
EPS 1.05 0.84 1.02 -1.48 -9.88 -9.79 -26.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.93 0.92 0.92 0.93 0.92 2.27 -44.29%
Adjusted Per Share Value based on latest NOSH - 41,150
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 14.78 14.80 15.15 15.06 15.83 16.05 16.12 -5.59%
EPS 0.16 0.13 0.16 -0.23 -1.51 -1.50 -1.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1441 0.1409 0.1401 0.1415 0.1426 0.1413 0.1392 2.32%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.53 0.54 0.67 1.05 1.14 1.00 0.80 -
P/RPS 0.55 0.55 0.67 1.07 1.10 0.96 0.30 49.51%
P/EPS 50.43 64.20 65.47 -70.95 -11.54 -10.22 -3.00 -
EY 1.98 1.56 1.53 -1.41 -8.66 -9.79 -33.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.73 1.14 1.23 1.09 0.35 36.60%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 30/11/04 27/08/04 28/05/04 27/02/04 18/12/03 29/08/03 -
Price 0.61 0.55 0.56 0.80 1.09 1.23 1.15 -
P/RPS 0.63 0.56 0.56 0.82 1.06 1.18 0.44 26.89%
P/EPS 58.04 65.39 54.72 -54.06 -11.03 -12.57 -4.32 -
EY 1.72 1.53 1.83 -1.85 -9.06 -7.96 -23.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.59 0.61 0.87 1.17 1.34 0.51 17.46%

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