[GFM] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -29.44%
YoY- 53.71%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 115,308 124,336 130,590 141,734 150,500 169,752 123,095 -4.26%
PBT 17,038 14,872 13,420 17,272 23,324 29,924 12,263 24.53%
Tax -10,360 -9,764 -7,472 -5,104 -6,080 -7,808 -4,635 71.03%
NP 6,678 5,108 5,948 12,168 17,244 22,116 7,628 -8.49%
-
NP to SH 6,678 5,108 5,948 12,168 17,244 22,116 7,628 -8.49%
-
Tax Rate 60.81% 65.65% 55.68% 29.55% 26.07% 26.09% 37.80% -
Total Cost 108,630 119,228 124,642 129,566 133,256 147,636 115,467 -3.99%
-
Net Worth 118,136 108,625 103,664 94,190 98,891 94,182 88,267 21.46%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 118,136 108,625 103,664 94,190 98,891 94,182 88,267 21.46%
NOSH 472,284 472,284 472,284 471,518 470,913 470,913 470,913 0.19%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 5.79% 4.11% 4.55% 8.59% 11.46% 13.03% 6.20% -
ROE 5.65% 4.70% 5.74% 12.92% 17.44% 23.48% 8.64% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 24.40 26.33 27.71 30.10 31.96 36.05 27.89 -8.53%
EPS 1.42 1.08 1.26 2.59 3.66 4.68 1.73 -12.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.23 0.22 0.20 0.21 0.20 0.20 16.05%
Adjusted Per Share Value based on latest NOSH - 471,518
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 15.18 16.37 17.19 18.66 19.81 22.35 16.21 -4.28%
EPS 0.88 0.67 0.78 1.60 2.27 2.91 1.00 -8.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1555 0.143 0.1365 0.124 0.1302 0.124 0.1162 21.45%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.19 0.11 0.29 0.34 0.435 0.50 0.43 -
P/RPS 0.78 0.42 1.05 1.13 1.36 1.39 1.54 -36.48%
P/EPS 13.44 10.17 22.97 13.16 11.88 10.65 24.88 -33.69%
EY 7.44 9.83 4.35 7.60 8.42 9.39 4.02 50.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.48 1.32 1.70 2.07 2.50 2.15 -50.03%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 21/05/20 28/02/20 27/11/19 27/08/19 23/05/19 28/02/19 -
Price 0.175 0.195 0.20 0.34 0.40 0.445 0.48 -
P/RPS 0.72 0.74 0.72 1.13 1.25 1.23 1.72 -44.07%
P/EPS 12.38 18.03 15.84 13.16 10.92 9.48 27.77 -41.67%
EY 8.08 5.55 6.31 7.60 9.15 10.55 3.60 71.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.85 0.91 1.70 1.90 2.23 2.40 -56.05%

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