[CFM] YoY Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -29.59%
YoY- 37.42%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 29,219 26,861 28,686 30,473 35,364 45,348 46,722 -6.96%
PBT -3,456 82,961 118 -2,217 -3,410 206 262 -
Tax -452 -386 0 0 0 -170 -286 7.29%
NP -3,909 82,574 118 -2,217 -3,410 36 -24 118.95%
-
NP to SH -3,884 109,213 197 -2,122 -3,392 -202 -402 41.76%
-
Tax Rate - 0.47% 0.00% - - 82.52% 109.16% -
Total Cost 33,128 -55,713 28,568 32,690 38,774 45,312 46,746 -5.16%
-
Net Worth 131,114 65,599 44,690 45,100 46,739 52,069 52,889 14.99%
Dividend
30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - 54,666 - - - - - -
Div Payout % - 50.05% - - - - - -
Equity
30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 131,114 65,599 44,690 45,100 46,739 52,069 52,889 14.99%
NOSH 267,581 205,000 41,000 41,000 41,000 41,000 41,000 33.46%
Ratio Analysis
30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -13.38% 307.41% 0.41% -7.28% -9.64% 0.08% -0.05% -
ROE -2.96% 166.48% 0.44% -4.71% -7.26% -0.39% -0.76% -
Per Share
30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 10.92 13.10 69.97 74.33 86.25 110.60 113.96 -30.29%
EPS -1.60 64.76 0.48 -5.17 -8.27 -0.49 -0.99 7.66%
DPS 0.00 26.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.32 1.09 1.10 1.14 1.27 1.29 -13.83%
Adjusted Per Share Value based on latest NOSH - 41,000
30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 10.92 10.04 10.72 11.39 13.22 16.95 17.46 -6.96%
EPS -1.60 40.82 0.07 -0.79 -1.27 -0.08 -0.15 43.94%
DPS 0.00 20.43 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.2452 0.167 0.1685 0.1747 0.1946 0.1977 14.98%
Price Multiplier on Financial Quarter End Date
30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.175 0.625 2.26 1.10 1.17 1.13 1.06 -
P/RPS 1.60 4.77 3.23 1.48 1.36 1.02 0.93 8.70%
P/EPS -12.05 1.17 469.56 -21.25 -14.14 -228.60 -107.93 -28.63%
EY -8.30 85.24 0.21 -4.71 -7.07 -0.44 -0.93 40.04%
DY 0.00 42.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 1.95 2.07 1.00 1.03 0.89 0.82 -11.89%
Price Multiplier on Announcement Date
30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/08/23 25/02/22 25/02/21 27/02/20 26/02/19 26/02/18 23/02/17 -
Price 0.17 0.585 0.00 1.10 1.25 1.07 1.06 -
P/RPS 1.56 4.46 0.00 1.48 1.45 0.97 0.93 8.28%
P/EPS -11.71 1.10 0.00 -21.25 -15.11 -216.46 -107.93 -28.94%
EY -8.54 91.07 0.00 -4.71 -6.62 -0.46 -0.93 40.66%
DY 0.00 45.58 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 1.83 0.00 1.00 1.10 0.84 0.82 -12.27%

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