[CFM] YoY TTM Result on 30-Sep-2004 [#2]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -18.23%
YoY- 108.48%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
Revenue 42,863 39,071 38,767 39,590 42,935 43,144 49,420 -2.01%
PBT 1,294 415 -493 380 -2,498 -590 433 16.92%
Tax 55 -119 -158 -39 -1,523 -760 213 -17.58%
NP 1,349 296 -651 341 -4,021 -1,350 646 11.08%
-
NP to SH 1,307 457 -462 341 -4,021 -1,350 -847 -
-
Tax Rate -4.25% 28.67% - 10.26% - - -49.19% -
Total Cost 41,514 38,775 39,418 39,249 46,956 44,494 48,774 -2.27%
-
Net Worth 40,720 38,833 38,114 37,702 37,803 43,689 43,426 -0.91%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
Net Worth 40,720 38,833 38,114 37,702 37,803 43,689 43,426 -0.91%
NOSH 41,132 40,877 41,428 40,540 41,090 16,486 16,387 14.04%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
NP Margin 3.15% 0.76% -1.68% 0.86% -9.37% -3.13% 1.31% -
ROE 3.21% 1.18% -1.21% 0.90% -10.64% -3.09% -1.95% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
RPS 104.21 95.58 93.58 97.66 104.49 261.69 301.58 -14.07%
EPS 3.18 1.12 -1.12 0.84 -9.79 -8.19 -5.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.95 0.92 0.93 0.92 2.65 2.65 -13.11%
Adjusted Per Share Value based on latest NOSH - 40,540
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
RPS 16.02 14.60 14.49 14.80 16.05 16.12 18.47 -2.01%
EPS 0.49 0.17 -0.17 0.13 -1.50 -0.50 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1522 0.1451 0.1424 0.1409 0.1413 0.1633 0.1623 -0.91%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 29/09/00 -
Price 0.62 0.60 0.56 0.54 1.00 0.66 1.06 -
P/RPS 0.59 0.63 0.60 0.55 0.96 0.25 0.35 7.74%
P/EPS 19.51 53.67 -50.22 64.20 -10.22 -8.06 -20.51 -
EY 5.13 1.86 -1.99 1.56 -9.79 -12.41 -4.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.61 0.58 1.09 0.25 0.40 6.70%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
Date 27/11/07 29/11/06 30/11/05 30/11/04 18/12/03 29/11/02 30/11/00 -
Price 0.70 0.66 0.42 0.55 1.23 0.72 0.94 -
P/RPS 0.67 0.69 0.45 0.56 1.18 0.28 0.31 11.63%
P/EPS 22.03 59.03 -37.66 65.39 -12.57 -8.79 -18.19 -
EY 4.54 1.69 -2.66 1.53 -7.96 -11.37 -5.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.69 0.46 0.59 1.34 0.27 0.35 10.62%

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