[CFM] QoQ Annualized Quarter Result on 31-Mar-2011 [#4]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -25.88%
YoY- 5.1%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 57,217 47,140 45,764 54,844 57,321 49,134 44,460 18.25%
PBT 4,998 2,520 184 4,849 6,506 3,914 2,176 73.82%
Tax -1,012 -508 -492 -1,082 -1,568 -840 -756 21.39%
NP 3,986 2,012 -308 3,767 4,938 3,074 1,420 98.61%
-
NP to SH 3,894 1,888 -588 3,377 4,556 2,732 1,008 145.59%
-
Tax Rate 20.25% 20.16% 267.39% 22.31% 24.10% 21.46% 34.74% -
Total Cost 53,230 45,128 46,072 51,077 52,382 46,060 43,040 15.17%
-
Net Worth 52,479 50,893 49,408 50,022 49,224 47,174 46,268 8.73%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 52,479 50,893 49,408 50,022 49,224 47,174 46,268 8.73%
NOSH 41,000 41,043 40,833 41,002 41,020 41,021 41,311 -0.50%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.97% 4.27% -0.67% 6.87% 8.62% 6.26% 3.19% -
ROE 7.42% 3.71% -1.19% 6.75% 9.26% 5.79% 2.18% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 139.55 114.85 112.08 133.76 139.74 119.78 107.62 18.85%
EPS 9.49 4.60 -1.44 8.24 11.11 6.66 2.44 146.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.24 1.21 1.22 1.20 1.15 1.12 9.28%
Adjusted Per Share Value based on latest NOSH - 40,800
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 21.43 17.65 17.14 20.54 21.46 18.40 16.65 18.26%
EPS 1.46 0.71 -0.22 1.26 1.71 1.02 0.38 144.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1965 0.1906 0.185 0.1873 0.1843 0.1766 0.1733 8.71%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.65 0.54 0.61 0.59 0.52 0.50 0.52 -
P/RPS 0.47 0.47 0.54 0.44 0.37 0.42 0.48 -1.38%
P/EPS 6.84 11.74 -42.36 7.16 4.68 7.51 21.31 -53.02%
EY 14.61 8.52 -2.36 13.96 21.36 13.32 4.69 112.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.44 0.50 0.48 0.43 0.43 0.46 7.10%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 25/11/11 25/08/11 27/05/11 25/02/11 25/11/10 27/08/10 -
Price 0.73 0.54 0.52 0.65 0.52 0.60 0.51 -
P/RPS 0.52 0.47 0.46 0.49 0.37 0.50 0.47 6.95%
P/EPS 7.68 11.74 -36.11 7.89 4.68 9.01 20.90 -48.60%
EY 13.01 8.52 -2.77 12.67 21.36 11.10 4.78 94.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.44 0.43 0.53 0.43 0.52 0.46 15.32%

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