[CFM] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 36.73%
YoY- -24.17%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 43,870 43,012 51,373 55,180 47,006 44,436 54,722 -13.68%
PBT 1,044 -68 2,219 3,660 2,522 -316 3,542 -55.67%
Tax -706 -828 -766 -614 -296 -356 -859 -12.24%
NP 338 -896 1,453 3,045 2,226 -672 2,683 -74.83%
-
NP to SH 210 -1,096 1,396 2,953 2,160 -772 2,617 -81.36%
-
Tax Rate 67.62% - 34.52% 16.78% 11.74% - 24.25% -
Total Cost 43,532 43,908 49,920 52,134 44,780 45,108 52,039 -11.20%
-
Net Worth 54,120 53,709 53,709 56,579 55,350 54,120 52,504 2.03%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 54,120 53,709 53,709 56,579 55,350 54,120 52,504 2.03%
NOSH 41,000 41,000 41,000 41,000 41,000 41,000 41,018 -0.02%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.77% -2.08% 2.83% 5.52% 4.74% -1.51% 4.90% -
ROE 0.39% -2.04% 2.60% 5.22% 3.90% -1.43% 4.98% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 107.00 104.91 125.30 134.59 114.65 108.38 133.41 -13.66%
EPS 0.52 -2.68 3.40 7.20 5.26 -1.88 6.38 -81.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.31 1.31 1.38 1.35 1.32 1.28 2.07%
Adjusted Per Share Value based on latest NOSH - 41,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 16.43 16.11 19.24 20.66 17.60 16.64 20.49 -13.67%
EPS 0.08 -0.41 0.52 1.11 0.81 -0.29 0.98 -81.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2027 0.2011 0.2011 0.2119 0.2073 0.2027 0.1966 2.05%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.77 0.75 0.78 0.76 0.79 0.71 0.69 -
P/RPS 0.72 0.71 0.62 0.56 0.69 0.66 0.52 24.20%
P/EPS 150.33 -28.06 22.91 10.55 15.00 -37.71 10.82 477.01%
EY 0.67 -3.56 4.37 9.48 6.67 -2.65 9.25 -82.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.60 0.55 0.59 0.54 0.54 4.87%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 29/08/13 30/05/13 28/02/13 29/11/12 17/08/12 31/05/12 -
Price 0.90 0.76 0.755 0.75 0.74 0.83 0.73 -
P/RPS 0.84 0.72 0.60 0.56 0.65 0.77 0.55 32.58%
P/EPS 175.71 -28.43 22.17 10.41 14.05 -44.08 11.44 516.86%
EY 0.57 -3.52 4.51 9.60 7.12 -2.27 8.74 -83.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.58 0.58 0.54 0.55 0.63 0.57 12.47%

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