[CFM] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 1210.53%
YoY- 259.66%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 47,930 44,064 48,155 51,270 44,918 39,088 45,776 3.11%
PBT 2,454 -836 1,329 3,356 534 -1,796 1,277 54.50%
Tax -470 -416 -819 -256 -186 0 -31 511.56%
NP 1,984 -1,252 510 3,100 348 -1,796 1,246 36.31%
-
NP to SH 1,700 -1,448 190 2,532 -228 -2,272 1,115 32.43%
-
Tax Rate 19.15% - 61.63% 7.63% 34.83% - 2.43% -
Total Cost 45,946 45,316 47,645 48,170 44,570 40,884 44,530 2.10%
-
Net Worth 43,526 42,370 42,956 44,296 41,935 41,680 42,215 2.05%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 43,526 42,370 42,956 44,296 41,935 41,680 42,215 2.05%
NOSH 41,062 41,136 41,304 41,015 40,714 40,863 40,986 0.12%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.14% -2.84% 1.06% 6.05% 0.77% -4.59% 2.72% -
ROE 3.91% -3.42% 0.44% 5.72% -0.54% -5.45% 2.64% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 116.72 107.12 116.59 125.00 110.32 95.66 111.69 2.97%
EPS 4.14 -3.52 0.46 6.17 -0.56 -5.56 2.72 32.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.03 1.04 1.08 1.03 1.02 1.03 1.93%
Adjusted Per Share Value based on latest NOSH - 40,997
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 17.91 16.47 18.00 19.16 16.79 14.61 17.11 3.09%
EPS 0.64 -0.54 0.07 0.95 -0.09 -0.85 0.42 32.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1627 0.1583 0.1605 0.1655 0.1567 0.1558 0.1578 2.05%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.58 0.50 0.31 0.33 0.40 0.47 0.50 -
P/RPS 0.50 0.47 0.27 0.26 0.36 0.49 0.45 7.26%
P/EPS 14.01 -14.20 67.39 5.35 -71.43 -8.45 18.38 -16.54%
EY 7.14 -7.04 1.48 18.71 -1.40 -11.83 5.44 19.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.49 0.30 0.31 0.39 0.46 0.49 7.99%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 26/08/09 29/05/09 27/02/09 18/11/08 28/08/08 29/05/08 -
Price 0.69 0.40 0.32 0.33 0.34 0.44 0.70 -
P/RPS 0.59 0.37 0.27 0.26 0.31 0.46 0.63 -4.27%
P/EPS 16.67 -11.36 69.57 5.35 -60.71 -7.91 25.73 -25.10%
EY 6.00 -8.80 1.44 18.71 -1.65 -12.64 3.89 33.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.39 0.31 0.31 0.33 0.43 0.68 -2.96%

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