[CFM] YoY Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 36.73%
YoY- -24.17%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 45,732 46,420 51,364 55,180 57,217 57,321 56,530 -3.46%
PBT -126 326 2,260 3,660 4,998 6,506 5,769 -
Tax -220 -104 -554 -614 -1,012 -1,568 -953 -21.66%
NP -346 222 1,705 3,045 3,986 4,938 4,816 -
-
NP to SH -462 284 1,610 2,953 3,894 4,556 4,501 -
-
Tax Rate - 31.90% 24.51% 16.78% 20.25% 24.10% 16.52% -
Total Cost 46,078 46,197 49,658 52,134 53,230 52,382 51,714 -1.90%
-
Net Worth 53,709 54,530 54,940 56,579 52,479 49,224 45,943 2.63%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 53,709 54,530 54,940 56,579 52,479 49,224 45,943 2.63%
NOSH 41,000 41,000 41,000 41,000 41,000 41,020 41,020 -0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -0.76% 0.48% 3.32% 5.52% 6.97% 8.62% 8.52% -
ROE -0.86% 0.52% 2.93% 5.22% 7.42% 9.26% 9.80% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 111.54 113.22 125.28 134.59 139.55 139.74 137.81 -3.46%
EPS -1.13 0.69 3.93 7.20 9.49 11.11 10.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.33 1.34 1.38 1.28 1.20 1.12 2.64%
Adjusted Per Share Value based on latest NOSH - 41,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 17.09 17.35 19.20 20.62 21.38 21.42 21.13 -3.47%
EPS -0.17 0.11 0.60 1.10 1.46 1.70 1.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2007 0.2038 0.2053 0.2115 0.1961 0.184 0.1717 2.63%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.36 1.55 0.90 0.76 0.65 0.52 0.66 -
P/RPS 1.22 1.37 0.72 0.56 0.47 0.37 0.48 16.81%
P/EPS -120.52 223.77 22.91 10.55 6.84 4.68 6.01 -
EY -0.83 0.45 4.36 9.48 14.61 21.36 16.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.17 0.67 0.55 0.51 0.43 0.59 9.90%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 26/02/15 27/02/14 28/02/13 23/02/12 25/02/11 24/02/10 -
Price 1.20 1.31 0.90 0.75 0.73 0.52 0.71 -
P/RPS 1.08 1.16 0.72 0.56 0.52 0.37 0.52 12.94%
P/EPS -106.34 189.12 22.91 10.41 7.68 4.68 6.47 -
EY -0.94 0.53 4.36 9.60 13.01 21.36 15.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.98 0.67 0.54 0.57 0.43 0.63 6.51%

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