[GFM] QoQ Annualized Quarter Result on 31-Aug-2005 [#2]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
26-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
31-Aug-2005 [#2]
Profit Trend
QoQ- 3.23%
YoY- 5.93%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Revenue 11,352 10,748 11,937 13,204 14,196 10,304 10,376 6.18%
PBT 3,628 3,125 4,098 4,538 4,396 2,466 4,370 -11.67%
Tax -8 -71 -25 0 0 0 0 -
NP 3,620 3,054 4,073 4,538 4,396 2,466 4,370 -11.80%
-
NP to SH 3,620 3,054 4,073 4,538 4,396 2,466 4,370 -11.80%
-
Tax Rate 0.22% 2.27% 0.61% 0.00% 0.00% 0.00% 0.00% -
Total Cost 7,732 7,694 7,864 8,666 9,800 7,838 6,005 18.37%
-
Net Worth 48,628 47,484 47,442 27,509 26,815 26,283 26,463 50.08%
Dividend
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Net Worth 48,628 47,484 47,442 27,509 26,815 26,283 26,463 50.08%
NOSH 201,111 199,935 199,673 200,796 199,818 200,487 199,878 0.41%
Ratio Analysis
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
NP Margin 31.89% 28.41% 34.12% 34.37% 30.97% 23.93% 42.12% -
ROE 7.44% 6.43% 8.59% 16.50% 16.39% 9.38% 16.52% -
Per Share
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 5.64 5.38 5.98 6.58 7.10 5.14 5.19 5.70%
EPS 1.80 1.53 2.04 2.26 2.20 1.23 2.19 -12.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2418 0.2375 0.2376 0.137 0.1342 0.1311 0.1324 49.46%
Adjusted Per Share Value based on latest NOSH - 198,305
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 1.49 1.42 1.57 1.74 1.87 1.36 1.37 5.76%
EPS 0.48 0.40 0.54 0.60 0.58 0.32 0.58 -11.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.064 0.0625 0.0625 0.0362 0.0353 0.0346 0.0348 50.16%
Price Multiplier on Financial Quarter End Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 -
Price 0.16 0.14 0.17 0.19 0.19 0.24 0.26 -
P/RPS 2.83 2.60 2.84 2.89 2.67 4.67 5.01 -31.69%
P/EPS 8.89 9.17 8.33 8.41 8.64 19.51 11.89 -17.63%
EY 11.25 10.91 12.00 11.89 11.58 5.13 8.41 21.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.59 0.72 1.39 1.42 1.83 1.96 -51.63%
Price Multiplier on Announcement Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 31/07/06 28/04/06 27/01/06 26/10/05 29/07/05 15/06/05 28/01/05 -
Price 0.17 0.25 0.14 0.19 0.23 0.19 0.25 -
P/RPS 3.01 4.65 2.34 2.89 3.24 3.70 4.82 -26.96%
P/EPS 9.44 16.37 6.86 8.41 10.45 15.45 11.43 -11.98%
EY 10.59 6.11 14.57 11.89 9.57 6.47 8.75 13.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.05 0.59 1.39 1.71 1.45 1.89 -48.45%

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