[CFM] YoY Quarter Result on 31-Dec-2005 [#3]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
08-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 1508.62%
YoY- 67.42%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 15,993 14,223 12,397 11,762 12,403 12,434 13,018 3.48%
PBT 2,249 1,287 2,487 1,043 679 846 696 21.56%
Tax -99 -61 50 -149 -191 -448 -266 -15.17%
NP 2,150 1,226 2,537 894 488 398 430 30.73%
-
NP to SH 2,013 1,216 2,554 817 488 398 430 29.30%
-
Tax Rate 4.40% 4.74% -2.01% 14.29% 28.13% 52.96% 38.22% -
Total Cost 13,843 12,997 9,860 10,868 11,915 12,036 12,588 1.59%
-
Net Worth 44,277 41,761 41,815 43,518 38,547 38,158 43,984 0.11%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 44,277 41,761 41,815 43,518 38,547 38,158 43,984 0.11%
NOSH 40,997 40,942 40,995 41,055 41,008 41,030 16,412 16.46%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 13.44% 8.62% 20.46% 7.60% 3.93% 3.20% 3.30% -
ROE 4.55% 2.91% 6.11% 1.88% 1.27% 1.04% 0.98% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 39.01 34.74 30.24 28.65 30.25 30.30 79.32 -11.14%
EPS 4.91 2.97 6.23 1.99 1.19 0.97 2.62 11.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.02 1.02 1.06 0.94 0.93 2.68 -14.04%
Adjusted Per Share Value based on latest NOSH - 41,055
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 5.98 5.32 4.63 4.40 4.64 4.65 4.87 3.47%
EPS 0.75 0.45 0.95 0.31 0.18 0.15 0.16 29.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1655 0.1561 0.1563 0.1626 0.1441 0.1426 0.1644 0.11%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.33 0.60 0.72 0.39 0.53 1.14 0.68 -
P/RPS 0.85 1.73 2.38 1.36 1.75 3.76 0.86 -0.19%
P/EPS 6.72 20.20 11.56 19.60 44.54 117.53 25.95 -20.14%
EY 14.88 4.95 8.65 5.10 2.25 0.85 3.85 25.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.59 0.71 0.37 0.56 1.23 0.25 3.64%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 27/02/08 28/02/07 08/03/06 25/02/05 27/02/04 28/02/03 -
Price 0.33 0.70 0.65 0.81 0.61 1.09 0.64 -
P/RPS 0.85 2.02 2.15 2.83 2.02 3.60 0.81 0.80%
P/EPS 6.72 23.57 10.43 40.70 51.26 112.37 24.43 -19.33%
EY 14.88 4.24 9.58 2.46 1.95 0.89 4.09 23.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.69 0.64 0.76 0.65 1.17 0.24 4.35%

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