[CFM] QoQ TTM Result on 30-Sep-2009 [#2]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 191.67%
YoY- -31.62%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 53,311 53,212 52,099 49,659 49,398 48,154 49,070 5.69%
PBT 5,184 4,431 3,140 2,289 1,567 1,327 3,013 43.72%
Tax -1,076 -991 -1,341 -960 -922 -818 -39 818.62%
NP 4,108 3,440 1,799 1,329 645 509 2,974 24.10%
-
NP to SH 3,827 3,213 1,669 1,155 396 190 2,486 33.42%
-
Tax Rate 20.76% 22.37% 42.71% 41.94% 58.84% 61.64% 1.29% -
Total Cost 49,203 49,772 50,300 48,330 48,753 47,645 46,096 4.45%
-
Net Worth 46,268 45,509 45,945 43,402 42,370 42,597 44,277 2.98%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 46,268 45,509 45,945 43,402 42,370 42,597 44,277 2.98%
NOSH 41,311 40,999 41,022 40,945 41,136 40,959 40,997 0.51%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.71% 6.46% 3.45% 2.68% 1.31% 1.06% 6.06% -
ROE 8.27% 7.06% 3.63% 2.66% 0.93% 0.45% 5.61% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 129.05 129.79 127.00 121.28 120.08 117.57 119.69 5.16%
EPS 9.26 7.84 4.07 2.82 0.96 0.46 6.06 32.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.11 1.12 1.06 1.03 1.04 1.08 2.46%
Adjusted Per Share Value based on latest NOSH - 40,945
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 19.96 19.93 19.51 18.60 18.50 18.03 18.37 5.70%
EPS 1.43 1.20 0.62 0.43 0.15 0.07 0.93 33.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1733 0.1704 0.172 0.1625 0.1587 0.1595 0.1658 3.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.52 0.70 0.66 0.58 0.50 0.31 0.33 -
P/RPS 0.40 0.54 0.52 0.48 0.42 0.26 0.28 26.92%
P/EPS 5.61 8.93 16.22 20.56 51.94 66.83 5.44 2.07%
EY 17.81 11.20 6.16 4.86 1.93 1.50 18.37 -2.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.63 0.59 0.55 0.49 0.30 0.31 30.19%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 27/05/10 24/02/10 26/11/09 26/08/09 29/05/09 27/02/09 -
Price 0.51 0.65 0.71 0.69 0.40 0.32 0.33 -
P/RPS 0.40 0.50 0.56 0.57 0.33 0.27 0.28 26.92%
P/EPS 5.51 8.29 17.45 24.46 41.55 68.98 5.44 0.85%
EY 18.16 12.06 5.73 4.09 2.41 1.45 18.37 -0.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.59 0.63 0.65 0.39 0.31 0.31 30.19%

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