[CFM] QoQ TTM 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- 108.42%
YoY- -61.1%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 53,212 52,099 49,659 49,398 48,154 49,070 47,300 8.17%
PBT 4,431 3,140 2,289 1,567 1,327 3,013 2,051 67.19%
Tax -991 -1,341 -960 -922 -818 -39 -1 9881.78%
NP 3,440 1,799 1,329 645 509 2,974 2,050 41.25%
-
NP to SH 3,213 1,669 1,155 396 190 2,486 1,689 53.58%
-
Tax Rate 22.37% 42.71% 41.94% 58.84% 61.64% 1.29% 0.05% -
Total Cost 49,772 50,300 48,330 48,753 47,645 46,096 45,250 6.56%
-
Net Worth 45,509 45,945 43,402 42,370 42,597 44,277 42,417 4.80%
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 45,509 45,945 43,402 42,370 42,597 44,277 42,417 4.80%
NOSH 40,999 41,022 40,945 41,136 40,959 40,997 41,181 -0.29%
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% 3.45% 2.68% 1.31% 1.06% 6.06% 4.33% -
ROE 7.06% 3.63% 2.66% 0.93% 0.45% 5.61% 3.98% -
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 129.79 127.00 121.28 120.08 117.57 119.69 114.86 8.49%
EPS 7.84 4.07 2.82 0.96 0.46 6.06 4.10 54.12%
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 19.47 18.56 18.46 18.00 18.34 17.68 8.17%
EPS 1.20 0.62 0.43 0.15 0.07 0.93 0.63 53.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1701 0.1717 0.1622 0.1583 0.1592 0.1655 0.1585 4.82%
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 0.52 0.48 0.42 0.26 0.28 0.35 33.55%
P/EPS 8.93 16.22 20.56 51.94 66.83 5.44 9.75 -5.69%
EY 11.20 6.16 4.86 1.93 1.50 18.37 10.25 6.09%
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 0.56 0.57 0.33 0.27 0.28 0.30 40.61%
P/EPS 8.29 17.45 24.46 41.55 68.98 5.44 8.29 0.00%
EY 12.06 5.73 4.09 2.41 1.45 18.37 12.06 0.00%
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