[CFM] YoY Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 83.78%
YoY- -1380.03%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/01 CAGR
Revenue 41,233 39,549 41,576 42,573 44,684 49,313 47,876 -2.94%
PBT 3,612 580 2,168 1,352 1,173 3,169 1,929 13.35%
Tax -218 -592 -952 -1,522 -1,160 -1,430 -1,044 -26.88%
NP 3,393 -12 1,216 -170 13 1,738 885 30.81%
-
NP to SH 3,556 136 1,216 -170 13 1,738 885 32.04%
-
Tax Rate 6.04% 102.07% 43.91% 112.57% 98.89% 45.12% 54.12% -
Total Cost 37,840 39,561 40,360 42,743 44,670 47,574 46,990 -4.23%
-
Net Worth 41,659 43,247 38,616 38,399 44,665 45,434 46,234 -2.06%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/01 CAGR
Net Worth 41,659 43,247 38,616 38,399 44,665 45,434 46,234 -2.06%
NOSH 40,842 40,799 41,081 41,290 16,666 16,402 16,395 20.01%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/01 CAGR
NP Margin 8.23% -0.03% 2.92% -0.40% 0.03% 3.53% 1.85% -
ROE 8.54% 0.31% 3.15% -0.44% 0.03% 3.83% 1.91% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/01 CAGR
RPS 100.96 96.93 101.20 103.11 268.11 300.65 292.01 -19.12%
EPS 8.71 0.33 2.96 -0.41 0.08 10.60 5.40 10.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.06 0.94 0.93 2.68 2.77 2.82 -18.39%
Adjusted Per Share Value based on latest NOSH - 41,030
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/01 CAGR
RPS 15.41 14.78 15.54 15.91 16.70 18.43 17.89 -2.93%
EPS 1.33 0.05 0.45 -0.06 0.00 0.65 0.33 32.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1557 0.1616 0.1443 0.1435 0.1669 0.1698 0.1728 -2.06%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 26/12/00 31/12/01 -
Price 0.72 0.39 0.53 1.14 0.68 0.70 0.76 -
P/RPS 0.71 0.40 0.52 1.11 0.25 0.23 0.26 22.23%
P/EPS 8.27 117.00 17.91 -275.81 850.00 6.60 14.07 -10.07%
EY 12.09 0.85 5.58 -0.36 0.12 15.14 7.11 11.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.37 0.56 1.23 0.25 0.25 0.27 21.32%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/01 CAGR
Date 28/02/07 08/03/06 25/02/05 27/02/04 28/02/03 28/02/01 27/02/02 -
Price 0.65 0.81 0.61 1.09 0.64 0.64 0.80 -
P/RPS 0.64 0.84 0.60 1.06 0.24 0.21 0.27 18.82%
P/EPS 7.47 243.00 20.61 -263.71 800.00 6.04 14.81 -12.78%
EY 13.39 0.41 4.85 -0.38 0.13 16.56 6.75 14.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.76 0.65 1.17 0.24 0.23 0.28 17.96%

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