[GFM] QoQ Annualized Quarter Result on 30-Nov-2007 [#3]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
24-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2008
Quarter
30-Nov-2007 [#3]
Profit Trend
QoQ- -7.84%
YoY- 128.53%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 10,078 12,820 15,048 16,008 17,286 16,844 11,069 -6.03%
PBT -2,206 220 7,249 9,373 10,170 9,552 5,085 -
Tax -6 -8 -190 -6 -6 -4 14 -
NP -2,212 212 7,059 9,366 10,164 9,548 5,099 -
-
NP to SH -2,212 212 7,059 9,366 10,164 9,548 5,099 -
-
Tax Rate - 3.64% 2.62% 0.06% 0.06% 0.04% -0.28% -
Total Cost 12,290 12,608 7,989 6,641 7,122 7,296 5,970 61.47%
-
Net Worth 66,043 75,790 68,484 67,114 62,187 59,962 52,300 16.74%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 66,043 75,790 68,484 67,114 62,187 59,962 52,300 16.74%
NOSH 235,531 265,000 239,288 235,738 222,894 221,018 201,541 10.89%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin -21.95% 1.65% 46.91% 58.51% 58.80% 56.68% 46.07% -
ROE -3.35% 0.28% 10.31% 13.96% 16.34% 15.92% 9.75% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 4.28 4.84 6.29 6.79 7.76 7.62 5.49 -15.23%
EPS -0.94 0.08 2.95 3.97 4.56 4.32 2.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2804 0.286 0.2862 0.2847 0.279 0.2713 0.2595 5.27%
Adjusted Per Share Value based on latest NOSH - 252,337
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 1.33 1.69 1.98 2.11 2.28 2.22 1.46 -6.00%
EPS -0.29 0.03 0.93 1.23 1.34 1.26 0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.087 0.0998 0.0902 0.0884 0.0819 0.0789 0.0689 16.74%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 -
Price 0.10 0.17 0.19 0.25 0.38 0.97 0.68 -
P/RPS 2.34 3.51 3.02 3.68 4.90 12.73 12.38 -66.89%
P/EPS -10.65 212.50 6.44 6.29 8.33 22.45 26.88 -
EY -9.39 0.47 15.53 15.89 12.00 4.45 3.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.59 0.66 0.88 1.36 3.58 2.62 -73.21%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 28/10/08 31/07/08 30/04/08 24/01/08 29/10/07 23/07/07 27/04/07 -
Price 0.05 0.12 0.19 0.23 0.37 0.56 1.09 -
P/RPS 1.17 2.48 3.02 3.39 4.77 7.35 19.85 -84.72%
P/EPS -5.32 150.00 6.44 5.79 8.11 12.96 43.08 -
EY -18.78 0.67 15.53 17.28 12.32 7.71 2.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.42 0.66 0.81 1.33 2.06 4.20 -87.63%

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