[GFM] QoQ Annualized Quarter Result on 30-Nov-2003 [#3]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
19-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
30-Nov-2003 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 10,542 10,688 8,431 8,348 0 0 7,002 31.19%
PBT 4,284 4,236 2,630 3,356 0 0 2,433 45.56%
Tax 0 0 0 0 0 0 0 -
NP 4,284 4,236 2,630 3,356 0 0 2,433 45.56%
-
NP to SH 4,284 4,236 2,630 3,356 0 0 2,433 45.56%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% - - 0.00% -
Total Cost 6,258 6,452 5,801 4,992 0 0 4,569 23.21%
-
Net Worth 26,244 25,416 18,454 8,016 0 0 0 -
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 26,244 25,416 18,454 8,016 0 0 0 -
NOSH 200,186 199,811 146,927 125,849 105,324 105,324 105,324 53.14%
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 40.64% 39.63% 31.19% 40.20% 0.00% 0.00% 34.75% -
ROE 16.32% 16.67% 14.25% 41.86% 0.00% 0.00% 0.00% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 5.27 5.35 5.74 6.63 0.00 0.00 6.65 -14.30%
EPS 2.14 2.12 1.79 2.67 0.00 0.00 2.31 -4.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1311 0.1272 0.1256 0.0637 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 102,000
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 1.39 1.41 1.11 1.10 0.00 0.00 0.92 31.50%
EPS 0.56 0.56 0.35 0.44 0.00 0.00 0.32 44.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0346 0.0335 0.0243 0.0106 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 31/08/04 31/05/04 27/02/04 - - - - -
Price 0.28 0.25 0.44 0.00 0.00 0.00 0.00 -
P/RPS 5.32 4.67 7.67 0.00 0.00 0.00 0.00 -
P/EPS 13.08 11.79 24.58 0.00 0.00 0.00 0.00 -
EY 7.64 8.48 4.07 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.97 3.50 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 07/10/04 18/06/04 26/04/04 19/01/04 - - - -
Price 0.29 0.25 0.36 0.50 0.00 0.00 0.00 -
P/RPS 5.51 4.67 6.27 7.54 0.00 0.00 0.00 -
P/EPS 13.55 11.79 20.11 18.75 0.00 0.00 0.00 -
EY 7.38 8.48 4.97 5.33 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 1.97 2.87 7.85 0.00 0.00 0.00 -

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