[GFM] QoQ Annualized Quarter Result on 31-Aug-2004 [#2]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
07-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
31-Aug-2004 [#2]
Profit Trend
QoQ- 1.13%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 14,196 10,304 10,376 10,542 10,688 8,431 8,348 42.42%
PBT 4,396 2,466 4,370 4,284 4,236 2,630 3,356 19.69%
Tax 0 0 0 0 0 0 0 -
NP 4,396 2,466 4,370 4,284 4,236 2,630 3,356 19.69%
-
NP to SH 4,396 2,466 4,370 4,284 4,236 2,630 3,356 19.69%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 9,800 7,838 6,005 6,258 6,452 5,801 4,992 56.71%
-
Net Worth 26,815 26,283 26,463 26,244 25,416 18,454 8,016 123.50%
Dividend
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 26,815 26,283 26,463 26,244 25,416 18,454 8,016 123.50%
NOSH 199,818 200,487 199,878 200,186 199,811 146,927 125,849 36.06%
Ratio Analysis
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin 30.97% 23.93% 42.12% 40.64% 39.63% 31.19% 40.20% -
ROE 16.39% 9.38% 16.52% 16.32% 16.67% 14.25% 41.86% -
Per Share
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 7.10 5.14 5.19 5.27 5.35 5.74 6.63 4.66%
EPS 2.20 1.23 2.19 2.14 2.12 1.79 2.67 -12.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1342 0.1311 0.1324 0.1311 0.1272 0.1256 0.0637 64.26%
Adjusted Per Share Value based on latest NOSH - 200,555
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 1.87 1.36 1.37 1.39 1.41 1.11 1.10 42.39%
EPS 0.58 0.32 0.58 0.56 0.56 0.35 0.44 20.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0353 0.0346 0.0348 0.0346 0.0335 0.0243 0.0106 122.84%
Price Multiplier on Financial Quarter End Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 27/02/04 - -
Price 0.19 0.24 0.26 0.28 0.25 0.44 0.00 -
P/RPS 2.67 4.67 5.01 5.32 4.67 7.67 0.00 -
P/EPS 8.64 19.51 11.89 13.08 11.79 24.58 0.00 -
EY 11.58 5.13 8.41 7.64 8.48 4.07 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.83 1.96 2.14 1.97 3.50 0.00 -
Price Multiplier on Announcement Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 29/07/05 15/06/05 28/01/05 07/10/04 18/06/04 26/04/04 19/01/04 -
Price 0.23 0.19 0.25 0.29 0.25 0.36 0.50 -
P/RPS 3.24 3.70 4.82 5.51 4.67 6.27 7.54 -43.02%
P/EPS 10.45 15.45 11.43 13.55 11.79 20.11 18.75 -32.25%
EY 9.57 6.47 8.75 7.38 8.48 4.97 5.33 47.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.45 1.89 2.21 1.97 2.87 7.85 -63.76%

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