[CFM] QoQ Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 421.09%
YoY- -30.89%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 44,436 54,722 57,217 47,140 45,764 54,844 57,321 -15.62%
PBT -316 3,542 4,998 2,520 184 4,849 6,506 -
Tax -356 -859 -1,012 -508 -492 -1,082 -1,568 -62.81%
NP -672 2,683 3,986 2,012 -308 3,767 4,938 -
-
NP to SH -772 2,617 3,894 1,888 -588 3,377 4,556 -
-
Tax Rate - 24.25% 20.25% 20.16% 267.39% 22.31% 24.10% -
Total Cost 45,108 52,039 53,230 45,128 46,072 51,077 52,382 -9.49%
-
Net Worth 54,120 52,504 52,479 50,893 49,408 50,022 49,224 6.53%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 54,120 52,504 52,479 50,893 49,408 50,022 49,224 6.53%
NOSH 41,000 41,018 41,000 41,043 40,833 41,002 41,020 -0.03%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -1.51% 4.90% 6.97% 4.27% -0.67% 6.87% 8.62% -
ROE -1.43% 4.98% 7.42% 3.71% -1.19% 6.75% 9.26% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 108.38 133.41 139.55 114.85 112.08 133.76 139.74 -15.59%
EPS -1.88 6.38 9.49 4.60 -1.44 8.24 11.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.28 1.28 1.24 1.21 1.22 1.20 6.56%
Adjusted Per Share Value based on latest NOSH - 41,015
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 16.64 20.49 21.43 17.65 17.14 20.54 21.46 -15.61%
EPS -0.29 0.98 1.46 0.71 -0.22 1.26 1.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2027 0.1966 0.1965 0.1906 0.185 0.1873 0.1843 6.55%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.71 0.69 0.65 0.54 0.61 0.59 0.52 -
P/RPS 0.66 0.52 0.47 0.47 0.54 0.44 0.37 47.13%
P/EPS -37.71 10.82 6.84 11.74 -42.36 7.16 4.68 -
EY -2.65 9.25 14.61 8.52 -2.36 13.96 21.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.51 0.44 0.50 0.48 0.43 16.41%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 17/08/12 31/05/12 23/02/12 25/11/11 25/08/11 27/05/11 25/02/11 -
Price 0.83 0.73 0.73 0.54 0.52 0.65 0.52 -
P/RPS 0.77 0.55 0.52 0.47 0.46 0.49 0.37 63.07%
P/EPS -44.08 11.44 7.68 11.74 -36.11 7.89 4.68 -
EY -2.27 8.74 13.01 8.52 -2.77 12.67 21.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.57 0.57 0.44 0.43 0.53 0.43 29.02%

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