[CFM] YoY Quarter Result on 30-Sep-2003 [#2]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
18-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 130.01%
YoY- 285.25%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/01 CAGR
Revenue 10,435 10,215 9,854 10,800 11,007 10,951 11,607 -2.10%
PBT 495 8 339 716 261 -380 -10 -
Tax -53 -173 -189 -490 -383 380 10 -
NP 442 -165 150 226 -122 0 0 -
-
NP to SH 466 -58 150 226 -122 -567 -180 -
-
Tax Rate 10.71% 2,162.50% 55.75% 68.44% 146.74% - - -
Total Cost 9,993 10,380 9,704 10,574 11,129 10,951 11,607 -2.94%
-
Net Worth 38,833 38,114 37,702 37,803 43,689 43,426 44,836 -2.83%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/01 CAGR
Net Worth 38,833 38,114 37,702 37,803 43,689 43,426 44,836 -2.83%
NOSH 40,877 41,428 40,540 41,090 16,486 16,387 16,363 20.08%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/01 CAGR
NP Margin 4.24% -1.62% 1.52% 2.09% -1.11% 0.00% 0.00% -
ROE 1.20% -0.15% 0.40% 0.60% -0.28% -1.31% -0.40% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/01 CAGR
RPS 25.53 24.66 24.31 26.28 66.76 66.83 70.93 -18.47%
EPS 1.14 -0.14 0.37 0.55 -0.74 -3.46 -1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.92 0.93 0.92 2.65 2.65 2.74 -19.08%
Adjusted Per Share Value based on latest NOSH - 41,090
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/01 CAGR
RPS 3.90 3.82 3.68 4.04 4.11 4.09 4.34 -2.11%
EPS 0.17 -0.02 0.06 0.08 -0.05 -0.21 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1451 0.1424 0.1409 0.1413 0.1633 0.1623 0.1676 -2.84%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/01 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 29/09/00 28/09/01 -
Price 0.60 0.56 0.54 1.00 0.66 1.06 0.58 -
P/RPS 2.35 2.27 2.22 3.80 0.99 1.59 0.82 23.42%
P/EPS 52.63 -400.00 145.95 181.82 -89.19 -30.64 -52.73 -
EY 1.90 -0.25 0.69 0.55 -1.12 -3.26 -1.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.61 0.58 1.09 0.25 0.40 0.21 24.55%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/01 CAGR
Date 29/11/06 30/11/05 30/11/04 18/12/03 29/11/02 30/11/00 26/11/01 -
Price 0.66 0.42 0.55 1.23 0.72 0.94 0.80 -
P/RPS 2.59 1.70 2.26 4.68 1.08 1.41 1.13 18.03%
P/EPS 57.89 -300.00 148.65 223.64 -97.30 -27.17 -72.73 -
EY 1.73 -0.33 0.67 0.45 -1.03 -3.68 -1.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.46 0.59 1.34 0.27 0.35 0.29 18.91%

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