[CFM] YoY Quarter Result on 31-Dec-2003 [#3]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 76.11%
YoY- -7.44%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/01 CAGR
Revenue 12,397 11,762 12,403 12,434 13,018 14,842 12,731 -0.53%
PBT 2,487 1,043 679 846 696 2,488 1,681 8.14%
Tax 50 -149 -191 -448 -266 -203 -312 -
NP 2,537 894 488 398 430 2,285 1,369 13.12%
-
NP to SH 2,554 817 488 398 430 2,285 1,369 13.27%
-
Tax Rate -2.01% 14.29% 28.13% 52.96% 38.22% 8.16% 18.56% -
Total Cost 9,860 10,868 11,915 12,036 12,588 12,557 11,362 -2.79%
-
Net Worth 41,815 43,518 38,547 38,158 43,984 45,437 46,234 -1.98%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/01 CAGR
Net Worth 41,815 43,518 38,547 38,158 43,984 45,437 46,234 -1.98%
NOSH 40,995 41,055 41,008 41,030 16,412 16,403 16,395 20.10%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/01 CAGR
NP Margin 20.46% 7.60% 3.93% 3.20% 3.30% 15.40% 10.75% -
ROE 6.11% 1.88% 1.27% 1.04% 0.98% 5.03% 2.96% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/01 CAGR
RPS 30.24 28.65 30.25 30.30 79.32 90.48 77.65 -17.18%
EPS 6.23 1.99 1.19 0.97 2.62 13.93 8.35 -5.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.06 0.94 0.93 2.68 2.77 2.82 -18.39%
Adjusted Per Share Value based on latest NOSH - 41,030
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/01 CAGR
RPS 4.63 4.40 4.64 4.65 4.87 5.55 4.76 -0.55%
EPS 0.95 0.31 0.18 0.15 0.16 0.85 0.51 13.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1563 0.1626 0.1441 0.1426 0.1644 0.1698 0.1728 -1.98%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 26/12/00 31/12/01 -
Price 0.72 0.39 0.53 1.14 0.68 0.70 0.76 -
P/RPS 2.38 1.36 1.75 3.76 0.86 0.77 0.98 19.40%
P/EPS 11.56 19.60 44.54 117.53 25.95 5.03 9.10 4.89%
EY 8.65 5.10 2.25 0.85 3.85 19.90 10.99 -4.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.37 0.56 1.23 0.25 0.25 0.27 21.32%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/01 CAGR
Date 28/02/07 08/03/06 25/02/05 27/02/04 28/02/03 28/02/01 27/02/02 -
Price 0.65 0.81 0.61 1.09 0.64 0.64 0.80 -
P/RPS 2.15 2.83 2.02 3.60 0.81 0.71 1.03 15.84%
P/EPS 10.43 40.70 51.26 112.37 24.43 4.59 9.58 1.71%
EY 9.58 2.46 1.95 0.89 4.09 21.77 10.44 -1.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.76 0.65 1.17 0.24 0.23 0.28 17.96%

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