[CFM] QoQ Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 171.03%
YoY- 60.71%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 45,764 54,844 57,321 49,134 44,460 53,213 56,530 -13.17%
PBT 184 4,849 6,506 3,914 2,176 4,430 5,769 -90.00%
Tax -492 -1,082 -1,568 -840 -756 -991 -953 -35.72%
NP -308 3,767 4,938 3,074 1,420 3,439 4,816 -
-
NP to SH -588 3,377 4,556 2,732 1,008 3,213 4,501 -
-
Tax Rate 267.39% 22.31% 24.10% 21.46% 34.74% 22.37% 16.52% -
Total Cost 46,072 51,077 52,382 46,060 43,040 49,774 51,714 -7.43%
-
Net Worth 49,408 50,022 49,224 47,174 46,268 45,490 45,943 4.98%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 49,408 50,022 49,224 47,174 46,268 45,490 45,943 4.98%
NOSH 40,833 41,002 41,020 41,021 41,311 40,982 41,020 -0.30%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -0.67% 6.87% 8.62% 6.26% 3.19% 6.46% 8.52% -
ROE -1.19% 6.75% 9.26% 5.79% 2.18% 7.06% 9.80% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 112.08 133.76 139.74 119.78 107.62 129.84 137.81 -12.90%
EPS -1.44 8.24 11.11 6.66 2.44 7.84 10.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.22 1.20 1.15 1.12 1.11 1.12 5.30%
Adjusted Per Share Value based on latest NOSH - 40,955
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 17.10 20.50 21.42 18.36 16.62 19.89 21.13 -13.19%
EPS -0.22 1.26 1.70 1.02 0.38 1.20 1.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1846 0.1869 0.184 0.1763 0.1729 0.17 0.1717 4.96%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.61 0.59 0.52 0.50 0.52 0.70 0.66 -
P/RPS 0.54 0.44 0.37 0.42 0.48 0.54 0.48 8.19%
P/EPS -42.36 7.16 4.68 7.51 21.31 8.93 6.01 -
EY -2.36 13.96 21.36 13.32 4.69 11.20 16.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.48 0.43 0.43 0.46 0.63 0.59 -10.47%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 27/05/11 25/02/11 25/11/10 27/08/10 27/05/10 24/02/10 -
Price 0.52 0.65 0.52 0.60 0.51 0.65 0.71 -
P/RPS 0.46 0.49 0.37 0.50 0.47 0.50 0.52 -7.86%
P/EPS -36.11 7.89 4.68 9.01 20.90 8.29 6.47 -
EY -2.77 12.67 21.36 11.10 4.78 12.06 15.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.53 0.43 0.52 0.46 0.59 0.63 -22.53%

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