[CFM] QoQ Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 32.89%
YoY- 55244.59%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 12,927 6,385 27,179 20,146 13,122 6,463 29,271 -41.97%
PBT -1,591 -415 62,299 62,221 61,964 -280 477 -
Tax -73 -25 -2,498 -290 -290 0 -112 -24.80%
NP -1,664 -440 59,801 61,931 61,674 -280 365 -
-
NP to SH -1,642 -432 59,684 81,910 61,638 -307 328 -
-
Tax Rate - - 4.01% 0.47% 0.47% - 23.48% -
Total Cost 14,591 6,825 -32,622 -41,785 -48,552 6,743 28,906 -36.57%
-
Net Worth 83,002 63,550 63,550 65,599 43,353 44,690 45,100 50.12%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - 41,000 41,000 - - - -
Div Payout % - - 68.70% 50.05% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 83,002 63,550 63,550 65,599 43,353 44,690 45,100 50.12%
NOSH 235,000 205,000 205,000 205,000 205,000 41,000 41,000 219.93%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -12.87% -6.89% 220.03% 307.41% 470.00% -4.33% 1.25% -
ROE -1.98% -0.68% 93.92% 124.86% 142.18% -0.69% 0.73% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 6.07 3.11 13.26 9.83 9.69 15.76 71.39 -80.63%
EPS -0.79 -0.21 40.72 48.57 69.65 -0.75 0.80 -
DPS 0.00 0.00 20.00 20.00 0.00 0.00 0.00 -
NAPS 0.39 0.31 0.31 0.32 0.32 1.09 1.10 -49.87%
Adjusted Per Share Value based on latest NOSH - 205,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 4.84 2.39 10.18 7.54 4.91 2.42 10.96 -41.98%
EPS -0.61 -0.16 22.35 30.67 23.08 -0.11 0.12 -
DPS 0.00 0.00 15.35 15.35 0.00 0.00 0.00 -
NAPS 0.3108 0.238 0.238 0.2456 0.1623 0.1673 0.1689 50.10%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.88 1.10 0.82 0.625 0.84 3.62 2.68 -
P/RPS 30.95 35.32 6.18 6.36 8.67 22.96 3.75 307.87%
P/EPS -243.67 -521.99 2.82 1.56 1.85 -483.45 335.00 -
EY -0.41 -0.19 35.51 63.93 54.16 -0.21 0.30 -
DY 0.00 0.00 24.39 32.00 0.00 0.00 0.00 -
P/NAPS 4.82 3.55 2.65 1.95 2.63 3.32 2.44 57.37%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 21/11/22 22/08/22 31/05/22 25/02/22 26/11/21 15/09/21 28/05/21 -
Price 1.28 1.06 1.02 0.585 0.63 0.625 2.80 -
P/RPS 21.07 34.03 7.69 5.95 6.50 3.96 3.92 206.53%
P/EPS -165.91 -503.01 3.50 1.46 1.38 -83.47 350.00 -
EY -0.60 -0.20 28.54 68.30 72.22 -1.20 0.29 -
DY 0.00 0.00 19.61 34.19 0.00 0.00 0.00 -
P/NAPS 3.28 3.42 3.29 1.83 1.97 0.57 2.55 18.25%

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