[GFM] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
20-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 38.06%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 61,099 31,919 104,472 75,033 49,770 23,754 92,077 -23.97%
PBT 5,903 4,081 14,695 8,589 6,169 2,718 17,742 -52.08%
Tax -2,229 -1,251 -4,709 -2,186 -1,531 -771 -4,699 -39.25%
NP 3,674 2,830 9,986 6,403 4,638 1,947 13,043 -57.12%
-
NP to SH 3,674 2,830 9,986 6,403 4,638 1,947 13,043 -57.12%
-
Tax Rate 37.76% 30.65% 32.04% 25.45% 24.82% 28.37% 26.49% -
Total Cost 57,425 29,089 94,486 68,630 45,132 21,807 79,034 -19.22%
-
Net Worth 72,824 68,496 64,215 59,934 59,934 64,215 5,667 451.20%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 72,824 68,496 64,215 59,934 59,934 64,215 5,667 451.20%
NOSH 440,702 428,103 428,103 428,103 428,103 428,103 428,102 1.95%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 6.01% 8.87% 9.56% 8.53% 9.32% 8.20% 14.17% -
ROE 5.04% 4.13% 15.55% 10.68% 7.74% 3.03% 230.13% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 14.26 7.46 24.40 17.53 11.63 5.55 227.44 -84.29%
EPS 0.86 0.66 2.33 1.50 1.08 0.00 3.05 -57.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.15 0.14 0.14 0.15 0.14 13.85%
Adjusted Per Share Value based on latest NOSH - 428,103
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 8.04 4.20 13.75 9.88 6.55 3.13 12.12 -23.99%
EPS 0.48 0.37 1.31 0.84 0.61 0.26 1.72 -57.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0959 0.0902 0.0845 0.0789 0.0789 0.0845 0.0075 449.37%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.555 0.49 0.50 0.615 0.665 0.635 0.01 -
P/RPS 3.89 6.57 2.05 3.51 5.72 11.44 0.00 -
P/EPS 64.71 74.12 21.44 41.12 61.38 139.62 0.03 16830.61%
EY 1.55 1.35 4.67 2.43 1.63 0.72 3,221.77 -99.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.26 3.06 3.33 4.39 4.75 4.23 0.07 1203.57%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 22/05/18 27/02/18 20/11/17 25/08/17 01/06/17 06/04/17 -
Price 0.51 0.535 0.55 0.515 0.62 0.70 0.755 -
P/RPS 3.58 7.18 2.25 2.94 5.33 12.62 0.33 392.20%
P/EPS 59.46 80.93 23.58 34.43 57.23 153.91 2.34 769.45%
EY 1.68 1.24 4.24 2.90 1.75 0.65 42.67 -88.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 3.34 3.67 3.68 4.43 4.67 5.39 -32.40%

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