[GFM] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -78.53%
YoY- -76.9%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 116,869 84,563 57,654 31,084 130,590 106,301 75,250 33.93%
PBT 17,551 12,850 8,519 3,718 13,420 12,954 11,662 31.16%
Tax -9,150 -7,601 -5,180 -2,441 -7,472 -3,828 -3,040 107.76%
NP 8,401 5,249 3,339 1,277 5,948 9,126 8,622 -1.70%
-
NP to SH 8,401 5,249 3,339 1,277 5,948 9,126 8,622 -1.70%
-
Tax Rate 52.13% 59.15% 60.81% 65.65% 55.68% 29.55% 26.07% -
Total Cost 108,468 79,314 54,315 29,807 124,642 97,175 66,628 38.18%
-
Net Worth 114,191 117,900 118,136 108,625 103,664 94,190 98,891 10.01%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 114,191 117,900 118,136 108,625 103,664 94,190 98,891 10.01%
NOSH 520,880 519,513 472,284 472,284 472,284 471,518 470,913 6.92%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 7.19% 6.21% 5.79% 4.11% 4.55% 8.59% 11.46% -
ROE 7.36% 4.45% 2.83% 1.18% 5.74% 9.69% 8.72% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 23.54 17.21 12.20 6.58 27.71 22.57 15.98 29.31%
EPS 1.69 1.07 0.71 0.27 1.26 1.94 1.83 -5.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.24 0.25 0.23 0.22 0.20 0.21 6.22%
Adjusted Per Share Value based on latest NOSH - 472,284
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 15.39 11.13 7.59 4.09 17.19 14.00 9.91 33.92%
EPS 1.11 0.69 0.44 0.17 0.78 1.20 1.14 -1.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1503 0.1552 0.1555 0.143 0.1365 0.124 0.1302 9.99%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.18 0.17 0.19 0.11 0.29 0.34 0.435 -
P/RPS 0.76 0.99 1.56 1.67 1.05 1.51 2.72 -57.09%
P/EPS 10.64 15.91 26.89 40.68 22.97 17.55 23.76 -41.32%
EY 9.40 6.29 3.72 2.46 4.35 5.70 4.21 70.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.71 0.76 0.48 1.32 1.70 2.07 -47.67%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 26/11/20 27/08/20 21/05/20 28/02/20 27/11/19 27/08/19 -
Price 0.18 0.175 0.175 0.195 0.20 0.34 0.40 -
P/RPS 0.76 1.02 1.43 2.96 0.72 1.51 2.50 -54.62%
P/EPS 10.64 16.38 24.77 72.12 15.84 17.55 21.85 -37.96%
EY 9.40 6.11 4.04 1.39 6.31 5.70 4.58 61.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.73 0.70 0.85 0.91 1.70 1.90 -44.61%

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