[CFM] YoY Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 1050.48%
YoY- -45.46%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 35,042 34,299 34,815 38,523 41,385 42,913 42,991 -3.34%
PBT 197 -95 245 1,695 2,745 3,749 4,880 -41.40%
Tax -215 -165 -78 -416 -461 -759 -1,176 -24.64%
NP -18 -260 167 1,279 2,284 2,990 3,704 -
-
NP to SH -302 -347 213 1,208 2,215 2,921 3,417 -
-
Tax Rate 109.14% - 31.84% 24.54% 16.79% 20.25% 24.10% -
Total Cost 35,060 34,559 34,648 37,244 39,101 39,923 39,287 -1.87%
-
Net Worth 52,889 53,709 54,530 54,940 56,579 52,479 49,224 1.20%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 52,889 53,709 54,530 54,940 56,579 52,479 49,224 1.20%
NOSH 41,000 41,000 41,000 41,000 41,000 41,000 41,020 -0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -0.05% -0.76% 0.48% 3.32% 5.52% 6.97% 8.62% -
ROE -0.57% -0.65% 0.39% 2.20% 3.91% 5.57% 6.94% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 85.47 83.66 84.91 93.96 100.94 104.67 104.80 -3.33%
EPS -0.74 -0.85 0.52 2.95 5.40 7.12 8.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.31 1.33 1.34 1.38 1.28 1.20 1.21%
Adjusted Per Share Value based on latest NOSH - 41,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 13.10 12.82 13.01 14.40 15.47 16.04 16.07 -3.34%
EPS -0.11 -0.13 0.08 0.45 0.83 1.09 1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1977 0.2007 0.2038 0.2053 0.2115 0.1961 0.184 1.20%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.06 1.36 1.55 0.90 0.76 0.65 0.52 -
P/RPS 1.24 1.63 1.83 0.96 0.75 0.62 0.50 16.32%
P/EPS -143.91 -160.69 298.36 30.55 14.07 9.12 6.24 -
EY -0.69 -0.62 0.34 3.27 7.11 10.96 16.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.04 1.17 0.67 0.55 0.51 0.43 11.34%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 26/02/16 26/02/15 27/02/14 28/02/13 23/02/12 25/02/11 -
Price 1.06 1.20 1.31 0.90 0.75 0.73 0.52 -
P/RPS 1.24 1.43 1.54 0.96 0.74 0.70 0.50 16.32%
P/EPS -143.91 -141.79 252.16 30.55 13.88 10.25 6.24 -
EY -0.69 -0.71 0.40 3.27 7.20 9.76 16.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.92 0.98 0.67 0.54 0.57 0.43 11.34%

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