[CFM] QoQ Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 10138.76%
YoY- 181188.23%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 25,540 27,179 26,861 26,244 25,852 29,271 28,686 -7.47%
PBT -1,660 62,299 82,961 123,928 -1,120 477 118 -
Tax -100 -2,498 -386 -580 0 -112 0 -
NP -1,760 59,801 82,574 123,348 -1,120 365 118 -
-
NP to SH -1,728 59,684 109,213 123,276 -1,228 328 197 -
-
Tax Rate - 4.01% 0.47% 0.47% - 23.48% 0.00% -
Total Cost 27,300 -32,622 -55,713 -97,104 26,972 28,906 28,568 -2.98%
-
Net Worth 63,550 63,550 65,599 43,353 44,690 45,100 44,690 26.53%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - 41,000 54,666 - - - - -
Div Payout % - 68.70% 50.05% - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 63,550 63,550 65,599 43,353 44,690 45,100 44,690 26.53%
NOSH 205,000 205,000 205,000 205,000 41,000 41,000 41,000 193.26%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -6.89% 220.03% 307.41% 470.00% -4.33% 1.25% 0.41% -
ROE -2.72% 93.92% 166.48% 284.35% -2.75% 0.73% 0.44% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 12.46 13.26 13.10 19.37 63.05 71.39 69.97 -68.44%
EPS -0.84 40.72 64.76 139.30 -3.00 0.80 0.48 -
DPS 0.00 20.00 26.67 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.31 0.32 0.32 1.09 1.10 1.09 -56.85%
Adjusted Per Share Value based on latest NOSH - 205,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 9.54 10.16 10.04 9.81 9.66 10.94 10.72 -7.49%
EPS -0.65 22.31 40.82 46.07 -0.46 0.12 0.07 -
DPS 0.00 15.32 20.43 0.00 0.00 0.00 0.00 -
NAPS 0.2375 0.2375 0.2452 0.162 0.167 0.1685 0.167 26.54%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.10 0.82 0.625 0.84 3.62 2.68 2.26 -
P/RPS 8.83 6.18 4.77 4.34 5.74 3.75 3.23 95.87%
P/EPS -130.50 2.82 1.17 0.92 -120.86 335.00 469.56 -
EY -0.77 35.51 85.24 108.33 -0.83 0.30 0.21 -
DY 0.00 24.39 42.67 0.00 0.00 0.00 0.00 -
P/NAPS 3.55 2.65 1.95 2.63 3.32 2.44 2.07 43.41%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 22/08/22 31/05/22 25/02/22 26/11/21 15/09/21 28/05/21 25/02/21 -
Price 1.06 1.02 0.585 0.63 0.625 2.80 0.00 -
P/RPS 8.51 7.69 4.46 3.25 0.99 3.92 0.00 -
P/EPS -125.75 3.50 1.10 0.69 -20.87 350.00 0.00 -
EY -0.80 28.54 91.07 144.43 -4.79 0.29 0.00 -
DY 0.00 19.61 45.58 0.00 0.00 0.00 0.00 -
P/NAPS 3.42 3.29 1.83 1.97 0.57 2.55 0.00 -

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