[GFM] QoQ Annualized Quarter Result on 30-Nov-2006 [#3]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
31-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
30-Nov-2006 [#3]
Profit Trend
QoQ- 1.86%
YoY- 0.62%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 17,286 16,844 11,069 10,420 11,136 11,352 10,748 37.15%
PBT 10,170 9,552 5,085 4,106 4,032 3,628 3,125 119.13%
Tax -6 -4 14 0 -8 -8 -71 -80.65%
NP 10,164 9,548 5,099 4,106 4,024 3,620 3,054 122.42%
-
NP to SH 10,164 9,548 5,099 4,098 4,024 3,620 3,054 122.42%
-
Tax Rate 0.06% 0.04% -0.28% 0.00% 0.20% 0.22% 2.27% -
Total Cost 7,122 7,296 5,970 6,313 7,112 7,732 7,694 -5.00%
-
Net Worth 62,187 59,962 52,300 51,333 49,801 48,628 47,484 19.64%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 62,187 59,962 52,300 51,333 49,801 48,628 47,484 19.64%
NOSH 222,894 221,018 201,541 200,915 199,207 201,111 199,935 7.49%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 58.80% 56.68% 46.07% 39.41% 36.14% 31.89% 28.41% -
ROE 16.34% 15.92% 9.75% 7.98% 8.08% 7.44% 6.43% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 7.76 7.62 5.49 5.19 5.59 5.64 5.38 27.57%
EPS 4.56 4.32 2.53 2.04 2.02 1.80 1.53 106.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.279 0.2713 0.2595 0.2555 0.25 0.2418 0.2375 11.30%
Adjusted Per Share Value based on latest NOSH - 200,566
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 2.28 2.22 1.46 1.37 1.47 1.49 1.42 37.00%
EPS 1.34 1.26 0.67 0.54 0.53 0.48 0.40 123.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0819 0.0789 0.0689 0.0676 0.0656 0.064 0.0625 19.68%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 0.38 0.97 0.68 0.17 0.16 0.16 0.14 -
P/RPS 4.90 12.73 12.38 3.28 2.86 2.83 2.60 52.39%
P/EPS 8.33 22.45 26.88 8.33 7.92 8.89 9.17 -6.18%
EY 12.00 4.45 3.72 12.00 12.63 11.25 10.91 6.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 3.58 2.62 0.67 0.64 0.66 0.59 74.23%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 29/10/07 23/07/07 27/04/07 31/01/07 08/11/06 31/07/06 28/04/06 -
Price 0.37 0.56 1.09 0.32 0.17 0.17 0.25 -
P/RPS 4.77 7.35 19.85 6.17 3.04 3.01 4.65 1.70%
P/EPS 8.11 12.96 43.08 15.69 8.42 9.44 16.37 -37.30%
EY 12.32 7.71 2.32 6.38 11.88 10.59 6.11 59.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 2.06 4.20 1.25 0.68 0.70 1.05 17.01%

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