[GFM] QoQ Annualized Quarter Result on 30-Nov-2008 [#3]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
23-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
30-Nov-2008 [#3]
Profit Trend
QoQ- -156.42%
YoY- -160.56%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 12,686 12,732 5,831 7,122 10,078 12,820 15,048 -10.73%
PBT 136 260 -7,616 -5,658 -2,206 220 7,249 -92.88%
Tax -4 -4 -63 -13 -6 -8 -190 -92.32%
NP 132 256 -7,679 -5,672 -2,212 212 7,059 -92.90%
-
NP to SH 132 256 -7,679 -5,672 -2,212 212 7,059 -92.90%
-
Tax Rate 2.94% 1.54% - - - 3.64% 2.62% -
Total Cost 12,554 12,476 13,510 12,794 12,290 12,608 7,989 35.05%
-
Net Worth 0 53,589 58,495 62,454 66,043 75,790 68,484 -
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div 127 - - - - - - -
Div Payout % 96.97% - - - - - - -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 0 53,589 58,495 62,454 66,043 75,790 68,484 -
NOSH 213,333 213,333 232,679 233,736 235,531 265,000 239,288 -7.34%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 1.04% 2.01% -131.69% -79.63% -21.95% 1.65% 46.91% -
ROE 0.00% 0.48% -13.13% -9.08% -3.35% 0.28% 10.31% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 5.95 5.97 2.51 3.05 4.28 4.84 6.29 -3.62%
EPS 0.06 0.12 -1.82 -2.43 -0.94 0.08 2.95 -92.49%
DPS 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2512 0.2514 0.2672 0.2804 0.286 0.2862 -
Adjusted Per Share Value based on latest NOSH - 233,111
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 1.67 1.68 0.77 0.94 1.33 1.69 1.98 -10.70%
EPS 0.02 0.03 -1.01 -0.75 -0.29 0.03 0.93 -92.21%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0706 0.077 0.0822 0.087 0.0998 0.0902 -
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.08 0.12 0.07 0.06 0.10 0.17 0.19 -
P/RPS 1.35 2.01 2.79 1.97 2.34 3.51 3.02 -41.45%
P/EPS 129.29 100.00 -2.12 -2.47 -10.65 212.50 6.44 634.64%
EY 0.77 1.00 -47.15 -40.44 -9.39 0.47 15.53 -86.42%
DY 0.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.48 0.28 0.22 0.36 0.59 0.66 -
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 29/10/09 22/07/09 24/04/09 23/01/09 28/10/08 31/07/08 30/04/08 -
Price 0.08 0.15 0.10 0.06 0.05 0.12 0.19 -
P/RPS 1.35 2.51 3.99 1.97 1.17 2.48 3.02 -41.45%
P/EPS 129.29 125.00 -3.03 -2.47 -5.32 150.00 6.44 634.64%
EY 0.77 0.80 -33.00 -40.44 -18.78 0.67 15.53 -86.42%
DY 0.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.60 0.40 0.22 0.18 0.42 0.66 -

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