[CFM] QoQ Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 119.16%
YoY- -90.28%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 39,124 48,927 51,364 43,870 43,012 51,373 55,180 -20.53%
PBT -2,360 1,002 2,260 1,044 -68 2,219 3,660 -
Tax -168 -718 -554 -706 -828 -766 -614 -57.95%
NP -2,528 284 1,705 338 -896 1,453 3,045 -
-
NP to SH -2,556 223 1,610 210 -1,096 1,396 2,953 -
-
Tax Rate - 71.66% 24.51% 67.62% - 34.52% 16.78% -
Total Cost 41,652 48,643 49,658 43,532 43,908 49,920 52,134 -13.93%
-
Net Worth 53,299 54,120 54,940 54,120 53,709 53,709 56,579 -3.91%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 53,299 54,120 54,940 54,120 53,709 53,709 56,579 -3.91%
NOSH 41,000 41,000 41,000 41,000 41,000 41,000 41,000 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -6.46% 0.58% 3.32% 0.77% -2.08% 2.83% 5.52% -
ROE -4.80% 0.41% 2.93% 0.39% -2.04% 2.60% 5.22% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 95.42 119.33 125.28 107.00 104.91 125.30 134.59 -20.54%
EPS -6.24 0.54 3.93 0.52 -2.68 3.40 7.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.32 1.34 1.32 1.31 1.31 1.38 -3.91%
Adjusted Per Share Value based on latest NOSH - 41,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 14.65 18.32 19.23 16.43 16.11 19.24 20.66 -20.53%
EPS -0.96 0.08 0.60 0.08 -0.41 0.52 1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1996 0.2027 0.2057 0.2027 0.2011 0.2011 0.2119 -3.91%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.995 0.95 0.90 0.77 0.75 0.78 0.76 -
P/RPS 1.04 0.80 0.72 0.72 0.71 0.62 0.56 51.25%
P/EPS -15.96 174.66 22.91 150.33 -28.06 22.91 10.55 -
EY -6.27 0.57 4.36 0.67 -3.56 4.37 9.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.72 0.67 0.58 0.57 0.60 0.55 25.22%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 27/02/14 29/11/13 29/08/13 30/05/13 28/02/13 -
Price 1.40 0.95 0.90 0.90 0.76 0.755 0.75 -
P/RPS 1.47 0.80 0.72 0.84 0.72 0.60 0.56 90.62%
P/EPS -22.46 174.66 22.91 175.71 -28.43 22.17 10.41 -
EY -4.45 0.57 4.36 0.57 -3.52 4.51 9.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.72 0.67 0.68 0.58 0.58 0.54 58.94%

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