[CFM] YoY Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 1345.53%
YoY- 2514.71%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 56,530 51,270 46,877 41,233 39,549 41,576 42,573 4.83%
PBT 5,769 3,356 1,040 3,612 580 2,168 1,352 27.32%
Tax -953 -256 -246 -218 -592 -952 -1,522 -7.49%
NP 4,816 3,100 793 3,393 -12 1,216 -170 -
-
NP to SH 4,501 2,532 704 3,556 136 1,216 -170 -
-
Tax Rate 16.52% 7.63% 23.65% 6.04% 102.07% 43.91% 112.57% -
Total Cost 51,714 48,170 46,084 37,840 39,561 40,360 42,743 3.22%
-
Net Worth 45,943 44,296 41,748 41,659 43,247 38,616 38,399 3.03%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 45,943 44,296 41,748 41,659 43,247 38,616 38,399 3.03%
NOSH 41,020 41,015 40,930 40,842 40,799 41,081 41,290 -0.10%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 8.52% 6.05% 1.69% 8.23% -0.03% 2.92% -0.40% -
ROE 9.80% 5.72% 1.69% 8.54% 0.31% 3.15% -0.44% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 137.81 125.00 114.53 100.96 96.93 101.20 103.11 4.94%
EPS 10.97 6.17 1.72 8.71 0.33 2.96 -0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.08 1.02 1.02 1.06 0.94 0.93 3.14%
Adjusted Per Share Value based on latest NOSH - 40,995
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 21.13 19.16 17.52 15.41 14.78 15.54 15.91 4.83%
EPS 1.68 0.95 0.26 1.33 0.05 0.45 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1717 0.1655 0.156 0.1557 0.1616 0.1443 0.1435 3.03%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.66 0.33 0.60 0.72 0.39 0.53 1.14 -
P/RPS 0.48 0.26 0.52 0.71 0.40 0.52 1.11 -13.02%
P/EPS 6.01 5.35 34.88 8.27 117.00 17.91 -275.81 -
EY 16.63 18.71 2.87 12.09 0.85 5.58 -0.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.31 0.59 0.71 0.37 0.56 1.23 -11.51%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 27/02/09 27/02/08 28/02/07 08/03/06 25/02/05 27/02/04 -
Price 0.71 0.33 0.70 0.65 0.81 0.61 1.09 -
P/RPS 0.52 0.26 0.61 0.64 0.84 0.60 1.06 -11.18%
P/EPS 6.47 5.35 40.70 7.47 243.00 20.61 -263.71 -
EY 15.46 18.71 2.46 13.39 0.41 4.85 -0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.31 0.69 0.64 0.76 0.65 1.17 -9.79%

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