[CFM] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -36.98%
YoY- -46.66%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 38,523 21,935 10,753 51,373 41,385 23,503 11,109 128.58%
PBT 1,695 522 -17 2,219 2,745 1,261 -79 -
Tax -416 -353 -207 -766 -461 -148 -89 178.77%
NP 1,279 169 -224 1,453 2,284 1,113 -168 -
-
NP to SH 1,208 105 -274 1,396 2,215 1,080 -193 -
-
Tax Rate 24.54% 67.62% - 34.52% 16.79% 11.74% - -
Total Cost 37,244 21,766 10,977 49,920 39,101 22,390 11,277 121.29%
-
Net Worth 54,940 54,120 53,709 53,709 56,579 55,350 54,120 1.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 54,940 54,120 53,709 53,709 56,579 55,350 54,120 1.00%
NOSH 41,000 41,000 41,000 41,000 41,000 41,000 41,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.32% 0.77% -2.08% 2.83% 5.52% 4.74% -1.51% -
ROE 2.20% 0.19% -0.51% 2.60% 3.91% 1.95% -0.36% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 93.96 53.50 26.23 125.30 100.94 57.32 27.10 128.55%
EPS 2.95 0.26 -0.67 3.40 5.40 2.63 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.32 1.31 1.31 1.38 1.35 1.32 1.00%
Adjusted Per Share Value based on latest NOSH - 41,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 14.43 8.21 4.03 19.24 15.50 8.80 4.16 128.62%
EPS 0.45 0.04 -0.10 0.52 0.83 0.40 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2057 0.2027 0.2011 0.2011 0.2119 0.2073 0.2027 0.98%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.90 0.77 0.75 0.78 0.76 0.79 0.71 -
P/RPS 0.96 1.44 2.86 0.62 0.75 1.38 2.62 -48.70%
P/EPS 30.55 300.67 -112.23 22.91 14.07 29.99 -150.83 -
EY 3.27 0.33 -0.89 4.37 7.11 3.33 -0.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.58 0.57 0.60 0.55 0.59 0.54 15.42%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 29/08/13 30/05/13 28/02/13 29/11/12 17/08/12 -
Price 0.90 0.90 0.76 0.755 0.75 0.74 0.83 -
P/RPS 0.96 1.68 2.90 0.60 0.74 1.29 3.06 -53.73%
P/EPS 30.55 351.43 -113.72 22.17 13.88 28.09 -176.32 -
EY 3.27 0.28 -0.88 4.51 7.20 3.56 -0.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.68 0.58 0.58 0.54 0.55 0.63 4.17%

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