[GFM] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 55.96%
YoY- -23.44%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 89,292 61,099 31,919 104,472 75,033 49,770 23,754 141.56%
PBT 9,971 5,903 4,081 14,695 8,589 6,169 2,718 137.67%
Tax -4,034 -2,229 -1,251 -4,709 -2,186 -1,531 -771 201.08%
NP 5,937 3,674 2,830 9,986 6,403 4,638 1,947 110.13%
-
NP to SH 5,937 3,674 2,830 9,986 6,403 4,638 1,947 110.13%
-
Tax Rate 40.46% 37.76% 30.65% 32.04% 25.45% 24.82% 28.37% -
Total Cost 83,355 57,425 29,089 94,486 68,630 45,132 21,807 144.26%
-
Net Worth 78,209 72,824 68,496 64,215 59,934 59,934 64,215 14.03%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 78,209 72,824 68,496 64,215 59,934 59,934 64,215 14.03%
NOSH 454,802 440,702 428,103 428,103 428,103 428,103 428,103 4.11%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 6.65% 6.01% 8.87% 9.56% 8.53% 9.32% 8.20% -
ROE 7.59% 5.04% 4.13% 15.55% 10.68% 7.74% 3.03% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 20.55 14.26 7.46 24.40 17.53 11.63 5.55 139.14%
EPS 1.37 0.86 0.66 2.33 1.50 1.08 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.16 0.15 0.14 0.14 0.15 12.91%
Adjusted Per Share Value based on latest NOSH - 428,103
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 11.76 8.04 4.20 13.75 9.88 6.55 3.13 141.48%
EPS 0.78 0.48 0.37 1.31 0.84 0.61 0.26 107.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.103 0.0959 0.0902 0.0845 0.0789 0.0789 0.0845 14.09%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.475 0.555 0.49 0.50 0.615 0.665 0.635 -
P/RPS 2.31 3.89 6.57 2.05 3.51 5.72 11.44 -65.54%
P/EPS 34.76 64.71 74.12 21.44 41.12 61.38 139.62 -60.39%
EY 2.88 1.55 1.35 4.67 2.43 1.63 0.72 151.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 3.26 3.06 3.33 4.39 4.75 4.23 -26.94%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 27/08/18 22/05/18 27/02/18 20/11/17 25/08/17 01/06/17 -
Price 0.51 0.51 0.535 0.55 0.515 0.62 0.70 -
P/RPS 2.48 3.58 7.18 2.25 2.94 5.33 12.62 -66.16%
P/EPS 37.32 59.46 80.93 23.58 34.43 57.23 153.91 -61.08%
EY 2.68 1.68 1.24 4.24 2.90 1.75 0.65 156.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.83 3.00 3.34 3.67 3.68 4.43 4.67 -28.36%

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