[CFM] QoQ TTM Result on 30-Sep-2013 [#2]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -68.06%
YoY- -84.74%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 47,955 48,927 48,510 49,804 51,017 51,373 53,194 -6.69%
PBT 429 1,002 1,169 1,479 2,280 2,218 2,537 -69.52%
Tax -552 -717 -721 -970 -883 -765 -560 -0.95%
NP -123 285 448 509 1,397 1,453 1,977 -
-
NP to SH -143 222 386 420 1,315 1,396 1,911 -
-
Tax Rate 128.67% 71.56% 61.68% 65.58% 38.73% 34.49% 22.07% -
Total Cost 48,078 48,642 48,062 49,295 49,620 49,920 51,217 -4.13%
-
Net Worth 53,299 54,120 54,940 54,120 53,709 53,709 56,579 -3.91%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 53,299 54,120 54,940 54,120 53,709 53,709 56,579 -3.91%
NOSH 41,000 41,000 41,000 41,000 41,000 41,000 41,000 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -0.26% 0.58% 0.92% 1.02% 2.74% 2.83% 3.72% -
ROE -0.27% 0.41% 0.70% 0.78% 2.45% 2.60% 3.38% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 116.96 119.33 118.32 121.47 124.43 125.30 129.74 -6.69%
EPS -0.35 0.54 0.94 1.02 3.21 3.40 4.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.32 1.34 1.32 1.31 1.31 1.38 -3.91%
Adjusted Per Share Value based on latest NOSH - 41,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 17.96 18.32 18.16 18.65 19.10 19.24 19.92 -6.68%
EPS -0.05 0.08 0.14 0.16 0.49 0.52 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1996 0.2027 0.2057 0.2027 0.2011 0.2011 0.2119 -3.91%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.995 0.95 0.90 0.77 0.75 0.78 0.76 -
P/RPS 0.85 0.80 0.76 0.63 0.60 0.62 0.59 27.64%
P/EPS -285.28 175.45 95.60 75.17 23.38 22.91 16.31 -
EY -0.35 0.57 1.05 1.33 4.28 4.37 6.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.72 0.67 0.58 0.57 0.60 0.55 25.22%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 27/02/14 29/11/13 29/08/13 30/05/13 28/02/13 -
Price 1.40 0.95 0.90 0.90 0.76 0.755 0.75 -
P/RPS 1.20 0.80 0.76 0.74 0.61 0.60 0.58 62.58%
P/EPS -401.40 175.45 95.60 87.86 23.70 22.17 16.09 -
EY -0.25 0.57 1.05 1.14 4.22 4.51 6.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.72 0.67 0.68 0.58 0.58 0.54 58.94%

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