[CFM] YoY Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 379.79%
YoY- 14.41%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 38,046 40,688 43,870 47,006 47,140 49,134 47,930 -3.77%
PBT -2,818 -944 1,044 2,522 2,520 3,914 2,454 -
Tax -124 -218 -706 -296 -508 -840 -470 -19.90%
NP -2,942 -1,162 338 2,226 2,012 3,074 1,984 -
-
NP to SH -2,980 -1,140 210 2,160 1,888 2,732 1,700 -
-
Tax Rate - - 67.62% 11.74% 20.16% 21.46% 19.15% -
Total Cost 40,988 41,850 43,532 44,780 45,128 46,060 45,946 -1.88%
-
Net Worth 52,889 53,709 54,120 55,350 50,893 47,174 43,526 3.29%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 52,889 53,709 54,120 55,350 50,893 47,174 43,526 3.29%
NOSH 41,000 41,000 41,000 41,000 41,043 41,021 41,062 -0.02%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -7.73% -2.86% 0.77% 4.74% 4.27% 6.26% 4.14% -
ROE -5.63% -2.12% 0.39% 3.90% 3.71% 5.79% 3.91% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 92.80 99.24 107.00 114.65 114.85 119.78 116.72 -3.74%
EPS -7.26 -2.78 0.52 5.26 4.60 6.66 4.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.31 1.32 1.35 1.24 1.15 1.06 3.32%
Adjusted Per Share Value based on latest NOSH - 41,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 14.22 15.21 16.40 17.57 17.62 18.36 17.91 -3.77%
EPS -1.11 -0.43 0.08 0.81 0.71 1.02 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1977 0.2007 0.2023 0.2069 0.1902 0.1763 0.1627 3.29%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.42 1.51 0.77 0.79 0.54 0.50 0.58 -
P/RPS 1.53 1.52 0.72 0.69 0.47 0.42 0.50 20.48%
P/EPS -19.54 -54.31 150.33 15.00 11.74 7.51 14.01 -
EY -5.12 -1.84 0.67 6.67 8.52 13.32 7.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.15 0.58 0.59 0.44 0.43 0.55 12.24%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 25/11/14 29/11/13 29/11/12 25/11/11 25/11/10 26/11/09 -
Price 1.41 1.49 0.90 0.74 0.54 0.60 0.69 -
P/RPS 1.52 1.50 0.84 0.65 0.47 0.50 0.59 17.07%
P/EPS -19.40 -53.59 175.71 14.05 11.74 9.01 16.67 -
EY -5.15 -1.87 0.57 7.12 8.52 11.10 6.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.14 0.68 0.55 0.44 0.52 0.65 8.99%

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