[CFM] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -290.53%
YoY- 36.27%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 53,213 42,398 23,965 11,016 48,155 38,453 22,459 77.81%
PBT 4,430 4,327 1,227 -209 1,329 2,517 267 551.63%
Tax -991 -715 -235 -104 -819 -192 -93 384.93%
NP 3,439 3,612 992 -313 510 2,325 174 632.33%
-
NP to SH 3,213 3,376 850 -362 190 1,899 -114 -
-
Tax Rate 22.37% 16.52% 19.15% - 61.63% 7.63% 34.83% -
Total Cost 49,774 38,786 22,973 11,329 47,645 36,128 22,285 70.95%
-
Net Worth 45,490 45,943 43,526 42,370 42,956 44,296 41,935 5.57%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 45,490 45,943 43,526 42,370 42,956 44,296 41,935 5.57%
NOSH 40,982 41,020 41,062 41,136 41,304 41,015 40,714 0.43%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 6.46% 8.52% 4.14% -2.84% 1.06% 6.05% 0.77% -
ROE 7.06% 7.35% 1.95% -0.85% 0.44% 4.29% -0.27% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 129.84 103.36 58.36 26.78 116.59 93.75 55.16 77.04%
EPS 7.84 8.23 2.07 -0.88 0.46 4.63 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.12 1.06 1.03 1.04 1.08 1.03 5.11%
Adjusted Per Share Value based on latest NOSH - 41,136
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 19.89 15.84 8.96 4.12 18.00 14.37 8.39 77.88%
EPS 1.20 1.26 0.32 -0.14 0.07 0.71 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.1717 0.1627 0.1583 0.1605 0.1655 0.1567 5.58%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.70 0.66 0.58 0.50 0.31 0.33 0.40 -
P/RPS 0.54 0.64 0.99 1.87 0.27 0.35 0.73 -18.22%
P/EPS 8.93 8.02 28.02 -56.82 67.39 7.13 -142.86 -
EY 11.20 12.47 3.57 -1.76 1.48 14.03 -0.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.59 0.55 0.49 0.30 0.31 0.39 37.71%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 24/02/10 26/11/09 26/08/09 29/05/09 27/02/09 18/11/08 -
Price 0.65 0.71 0.69 0.40 0.32 0.33 0.34 -
P/RPS 0.50 0.69 1.18 1.49 0.27 0.35 0.62 -13.37%
P/EPS 8.29 8.63 33.33 -45.45 69.57 7.13 -121.43 -
EY 12.06 11.59 3.00 -2.20 1.44 14.03 -0.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.63 0.65 0.39 0.31 0.31 0.33 47.35%

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