[CFM] QoQ TTM Result on 31-Mar-2009 [#4]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -92.36%
YoY- -82.97%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 52,099 49,659 49,398 48,154 49,070 47,300 45,987 8.65%
PBT 3,140 2,289 1,567 1,327 3,013 2,051 1,172 92.55%
Tax -1,341 -960 -922 -818 -39 -1 24 -
NP 1,799 1,329 645 509 2,974 2,050 1,196 31.18%
-
NP to SH 1,669 1,155 396 190 2,486 1,689 1,018 38.91%
-
Tax Rate 42.71% 41.94% 58.84% 61.64% 1.29% 0.05% -2.05% -
Total Cost 50,300 48,330 48,753 47,645 46,096 45,250 44,791 8.01%
-
Net Worth 45,945 43,402 42,370 42,597 44,277 42,417 41,680 6.69%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 45,945 43,402 42,370 42,597 44,277 42,417 41,680 6.69%
NOSH 41,022 40,945 41,136 40,959 40,997 41,181 40,863 0.25%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.45% 2.68% 1.31% 1.06% 6.06% 4.33% 2.60% -
ROE 3.63% 2.66% 0.93% 0.45% 5.61% 3.98% 2.44% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 127.00 121.28 120.08 117.57 119.69 114.86 112.54 8.36%
EPS 4.07 2.82 0.96 0.46 6.06 4.10 2.49 38.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.06 1.03 1.04 1.08 1.03 1.02 6.41%
Adjusted Per Share Value based on latest NOSH - 40,959
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 19.47 18.56 18.46 18.00 18.34 17.68 17.19 8.63%
EPS 0.62 0.43 0.15 0.07 0.93 0.63 0.38 38.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1717 0.1622 0.1583 0.1592 0.1655 0.1585 0.1558 6.67%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.66 0.58 0.50 0.31 0.33 0.40 0.47 -
P/RPS 0.52 0.48 0.42 0.26 0.28 0.35 0.42 15.25%
P/EPS 16.22 20.56 51.94 66.83 5.44 9.75 18.87 -9.57%
EY 6.16 4.86 1.93 1.50 18.37 10.25 5.30 10.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.49 0.30 0.31 0.39 0.46 17.99%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 26/08/09 29/05/09 27/02/09 18/11/08 28/08/08 -
Price 0.71 0.69 0.40 0.32 0.33 0.34 0.44 -
P/RPS 0.56 0.57 0.33 0.27 0.28 0.30 0.39 27.19%
P/EPS 17.45 24.46 41.55 68.98 5.44 8.29 17.66 -0.79%
EY 5.73 4.09 2.41 1.45 18.37 12.06 5.66 0.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.65 0.39 0.31 0.31 0.33 0.43 28.90%

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