[GFM] QoQ Annualized Quarter Result on 30-Nov-2004 [#3]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
28-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
30-Nov-2004 [#3]
Profit Trend
QoQ- 2.02%
YoY- 30.23%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 13,204 14,196 10,304 10,376 10,542 10,688 8,431 34.75%
PBT 4,538 4,396 2,466 4,370 4,284 4,236 2,630 43.71%
Tax 0 0 0 0 0 0 0 -
NP 4,538 4,396 2,466 4,370 4,284 4,236 2,630 43.71%
-
NP to SH 4,538 4,396 2,466 4,370 4,284 4,236 2,630 43.71%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 8,666 9,800 7,838 6,005 6,258 6,452 5,801 30.58%
-
Net Worth 27,509 26,815 26,283 26,463 26,244 25,416 18,454 30.39%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 27,509 26,815 26,283 26,463 26,244 25,416 18,454 30.39%
NOSH 200,796 199,818 200,487 199,878 200,186 199,811 146,927 23.08%
Ratio Analysis
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin 34.37% 30.97% 23.93% 42.12% 40.64% 39.63% 31.19% -
ROE 16.50% 16.39% 9.38% 16.52% 16.32% 16.67% 14.25% -
Per Share
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 6.58 7.10 5.14 5.19 5.27 5.35 5.74 9.50%
EPS 2.26 2.20 1.23 2.19 2.14 2.12 1.79 16.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.137 0.1342 0.1311 0.1324 0.1311 0.1272 0.1256 5.94%
Adjusted Per Share Value based on latest NOSH - 199,122
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 1.74 1.87 1.36 1.37 1.39 1.41 1.11 34.83%
EPS 0.60 0.58 0.32 0.58 0.56 0.56 0.35 43.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0362 0.0353 0.0346 0.0348 0.0346 0.0335 0.0243 30.34%
Price Multiplier on Financial Quarter End Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 30/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 27/02/04 -
Price 0.19 0.19 0.24 0.26 0.28 0.25 0.44 -
P/RPS 2.89 2.67 4.67 5.01 5.32 4.67 7.67 -47.73%
P/EPS 8.41 8.64 19.51 11.89 13.08 11.79 24.58 -50.98%
EY 11.89 11.58 5.13 8.41 7.64 8.48 4.07 103.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.42 1.83 1.96 2.14 1.97 3.50 -45.87%
Price Multiplier on Announcement Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 26/10/05 29/07/05 15/06/05 28/01/05 07/10/04 18/06/04 26/04/04 -
Price 0.19 0.23 0.19 0.25 0.29 0.25 0.36 -
P/RPS 2.89 3.24 3.70 4.82 5.51 4.67 6.27 -40.24%
P/EPS 8.41 10.45 15.45 11.43 13.55 11.79 20.11 -43.98%
EY 11.89 9.57 6.47 8.75 7.38 8.48 4.97 78.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.71 1.45 1.89 2.21 1.97 2.87 -38.24%

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