[GFM] QoQ Annualized Quarter Result on 30-Nov-2005 [#3]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
27-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
30-Nov-2005 [#3]
Profit Trend
QoQ- -10.24%
YoY- -6.8%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 11,136 11,352 10,748 11,937 13,204 14,196 10,304 5.29%
PBT 4,032 3,628 3,125 4,098 4,538 4,396 2,466 38.66%
Tax -8 -8 -71 -25 0 0 0 -
NP 4,024 3,620 3,054 4,073 4,538 4,396 2,466 38.48%
-
NP to SH 4,024 3,620 3,054 4,073 4,538 4,396 2,466 38.48%
-
Tax Rate 0.20% 0.22% 2.27% 0.61% 0.00% 0.00% 0.00% -
Total Cost 7,112 7,732 7,694 7,864 8,666 9,800 7,838 -6.25%
-
Net Worth 49,801 48,628 47,484 47,442 27,509 26,815 26,283 52.94%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 49,801 48,628 47,484 47,442 27,509 26,815 26,283 52.94%
NOSH 199,207 201,111 199,935 199,673 200,796 199,818 200,487 -0.42%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 36.14% 31.89% 28.41% 34.12% 34.37% 30.97% 23.93% -
ROE 8.08% 7.44% 6.43% 8.59% 16.50% 16.39% 9.38% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 5.59 5.64 5.38 5.98 6.58 7.10 5.14 5.73%
EPS 2.02 1.80 1.53 2.04 2.26 2.20 1.23 39.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.2418 0.2375 0.2376 0.137 0.1342 0.1311 53.59%
Adjusted Per Share Value based on latest NOSH - 201,282
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 1.47 1.49 1.42 1.57 1.74 1.87 1.36 5.30%
EPS 0.53 0.48 0.40 0.54 0.60 0.58 0.32 39.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0656 0.064 0.0625 0.0625 0.0362 0.0353 0.0346 53.00%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 0.16 0.16 0.14 0.17 0.19 0.19 0.24 -
P/RPS 2.86 2.83 2.60 2.84 2.89 2.67 4.67 -27.81%
P/EPS 7.92 8.89 9.17 8.33 8.41 8.64 19.51 -45.08%
EY 12.63 11.25 10.91 12.00 11.89 11.58 5.13 82.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.66 0.59 0.72 1.39 1.42 1.83 -50.26%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 08/11/06 31/07/06 28/04/06 27/01/06 26/10/05 29/07/05 15/06/05 -
Price 0.17 0.17 0.25 0.14 0.19 0.23 0.19 -
P/RPS 3.04 3.01 4.65 2.34 2.89 3.24 3.70 -12.24%
P/EPS 8.42 9.44 16.37 6.86 8.41 10.45 15.45 -33.20%
EY 11.88 10.59 6.11 14.57 11.89 9.57 6.47 49.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.70 1.05 0.59 1.39 1.71 1.45 -39.55%

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