[GFM] QoQ Annualized Quarter Result on 30-Nov-2009 [#3]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
22-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
30-Nov-2009 [#3]
Profit Trend
QoQ- -2067.68%
YoY- 54.21%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 13,696 15,424 9,860 10,969 12,686 12,732 5,831 76.42%
PBT 420 820 -3,127 -2,593 136 260 -7,616 -
Tax 0 -8 237 -4 -4 -4 -63 -
NP 420 812 -2,890 -2,597 132 256 -7,679 -
-
NP to SH 420 812 -2,890 -2,597 132 256 -7,679 -
-
Tax Rate 0.00% 0.98% - - 2.94% 1.54% - -
Total Cost 13,276 14,612 12,750 13,566 12,554 12,476 13,510 -1.15%
-
Net Worth 69,789 67,463 47,091 23,351 0 53,589 58,495 12.45%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div 419 - - - 127 - - -
Div Payout % 100.00% - - - 96.97% - - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 69,789 67,463 47,091 23,351 0 53,589 58,495 12.45%
NOSH 700,000 676,666 473,278 231,666 213,333 213,333 232,679 107.98%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 3.07% 5.26% -29.31% -23.68% 1.04% 2.01% -131.69% -
ROE 0.60% 1.20% -6.14% -11.12% 0.00% 0.48% -13.13% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 1.96 2.28 2.08 4.73 5.95 5.97 2.51 -15.16%
EPS 0.06 0.12 -0.61 -1.12 0.06 0.12 -1.82 -
DPS 0.06 0.00 0.00 0.00 0.06 0.00 0.00 -
NAPS 0.0997 0.0997 0.0995 0.1008 0.00 0.2512 0.2514 -45.93%
Adjusted Per Share Value based on latest NOSH - 231,839
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 1.80 2.03 1.30 1.44 1.67 1.68 0.77 75.86%
EPS 0.06 0.11 -0.38 -0.34 0.02 0.03 -1.01 -
DPS 0.06 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.0919 0.0888 0.062 0.0307 0.00 0.0706 0.077 12.48%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.07 0.08 0.08 0.09 0.08 0.12 0.07 -
P/RPS 3.58 3.51 3.84 1.90 1.35 2.01 2.79 18.02%
P/EPS 116.67 66.67 -13.10 -8.03 129.29 100.00 -2.12 -
EY 0.86 1.50 -7.63 -12.46 0.77 1.00 -47.15 -
DY 0.86 0.00 0.00 0.00 0.75 0.00 0.00 -
P/NAPS 0.70 0.80 0.80 0.89 0.00 0.48 0.28 83.89%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 28/10/10 20/07/10 30/04/10 22/01/10 29/10/09 22/07/09 24/04/09 -
Price 0.09 0.07 0.08 0.09 0.08 0.15 0.10 -
P/RPS 4.60 3.07 3.84 1.90 1.35 2.51 3.99 9.92%
P/EPS 150.00 58.33 -13.10 -8.03 129.29 125.00 -3.03 -
EY 0.67 1.71 -7.63 -12.46 0.77 0.80 -33.00 -
DY 0.67 0.00 0.00 0.00 0.75 0.00 0.00 -
P/NAPS 0.90 0.70 0.80 0.89 0.00 0.60 0.40 71.45%

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