[CFM] YoY Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 21.91%
YoY- -153.54%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
Revenue 32,368 30,740 35,696 34,784 37,948 44,768 46,276 -6.89%
PBT -1,096 -2,468 2,432 -2,196 -308 1,076 -896 4.10%
Tax -644 -484 -1,340 -816 308 -1,076 896 -
NP -1,740 -2,952 1,092 -3,012 0 0 0 -
-
NP to SH -1,372 -2,624 1,092 -3,012 -1,188 -216 -2,100 -8.15%
-
Tax Rate - - 55.10% - - 100.00% - -
Total Cost 34,108 33,692 34,604 37,796 37,948 44,768 46,276 -5.91%
-
Net Worth 38,383 37,719 37,486 37,239 43,811 43,854 45,117 -3.17%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
Net Worth 38,383 37,719 37,486 37,239 43,811 43,854 45,117 -3.17%
NOSH 40,833 40,999 40,746 16,405 16,408 16,363 16,406 19.99%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
NP Margin -5.38% -9.60% 3.06% -8.66% 0.00% 0.00% 0.00% -
ROE -3.57% -6.96% 2.91% -8.09% -2.71% -0.49% -4.65% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
RPS 79.27 74.98 87.61 212.03 231.27 273.58 282.06 -22.40%
EPS -3.36 -6.40 2.68 -18.36 -7.24 -1.32 -12.80 -23.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.92 0.92 2.27 2.67 2.68 2.75 -19.31%
Adjusted Per Share Value based on latest NOSH - 16,405
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
RPS 12.10 11.49 13.34 13.00 14.18 16.73 17.29 -6.88%
EPS -0.51 -0.98 0.41 -1.13 -0.44 -0.08 -0.78 -8.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1434 0.141 0.1401 0.1392 0.1637 0.1639 0.1686 -3.18%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 30/06/00 29/06/01 -
Price 0.63 0.41 0.67 0.80 0.72 1.36 0.56 -
P/RPS 0.79 0.55 0.76 0.38 0.31 0.50 0.20 31.59%
P/EPS -18.75 -6.41 25.00 -4.36 -9.94 -103.03 -4.37 33.79%
EY -5.33 -15.61 4.00 -22.95 -10.06 -0.97 -22.86 -25.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.45 0.73 0.35 0.27 0.51 0.20 27.33%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
Date 30/08/06 30/08/05 27/08/04 29/08/03 26/08/02 29/08/00 30/08/01 -
Price 0.62 0.44 0.56 1.15 0.79 1.27 0.82 -
P/RPS 0.78 0.59 0.64 0.54 0.34 0.46 0.29 21.86%
P/EPS -18.45 -6.88 20.90 -6.26 -10.91 -96.21 -6.41 23.53%
EY -5.42 -14.55 4.79 -15.97 -9.16 -1.04 -15.61 -19.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.48 0.61 0.51 0.30 0.47 0.30 17.07%

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