[CFM] QoQ Quarter Result on 30-Jun-2013 [#1]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 66.54%
YoY- -41.97%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 10,405 16,588 11,181 10,753 9,988 17,882 12,394 -11.01%
PBT -693 1,173 539 -17 -526 1,483 1,340 -
Tax -301 -63 -146 -207 -305 -312 -59 196.64%
NP -994 1,110 393 -224 -831 1,171 1,281 -
-
NP to SH -983 1,101 378 -274 -819 1,135 1,273 -
-
Tax Rate - 5.37% 27.09% - - 21.04% 4.40% -
Total Cost 11,399 15,478 10,788 10,977 10,819 16,711 11,113 1.71%
-
Net Worth 54,120 54,940 54,120 53,709 53,709 56,579 55,350 -1.48%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 54,120 54,940 54,120 53,709 53,709 56,579 55,350 -1.48%
NOSH 41,000 41,000 41,000 41,000 41,000 41,000 41,000 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -9.55% 6.69% 3.51% -2.08% -8.32% 6.55% 10.34% -
ROE -1.82% 2.00% 0.70% -0.51% -1.52% 2.01% 2.30% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 25.38 40.46 27.27 26.23 24.36 43.61 30.23 -11.01%
EPS -2.40 2.69 0.92 -0.67 -2.00 2.77 3.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.34 1.32 1.31 1.31 1.38 1.35 -1.48%
Adjusted Per Share Value based on latest NOSH - 41,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.89 6.20 4.18 4.02 3.73 6.68 4.63 -10.97%
EPS -0.37 0.41 0.14 -0.10 -0.31 0.42 0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2023 0.2053 0.2023 0.2007 0.2007 0.2115 0.2069 -1.48%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.95 0.90 0.77 0.75 0.78 0.76 0.79 -
P/RPS 3.74 2.22 2.82 2.86 3.20 1.74 2.61 27.13%
P/EPS -39.62 33.51 83.52 -112.23 -39.05 27.45 25.44 -
EY -2.52 2.98 1.20 -0.89 -2.56 3.64 3.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.67 0.58 0.57 0.60 0.55 0.59 14.21%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 29/11/13 29/08/13 30/05/13 28/02/13 29/11/12 -
Price 0.95 0.90 0.90 0.76 0.755 0.75 0.74 -
P/RPS 3.74 2.22 3.30 2.90 3.10 1.72 2.45 32.61%
P/EPS -39.62 33.51 97.62 -113.72 -37.80 27.09 23.83 -
EY -2.52 2.98 1.02 -0.88 -2.65 3.69 4.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.67 0.68 0.58 0.58 0.54 0.55 19.68%

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