[GFM] QoQ Cumulative Quarter Result on 31-May-2005 [#1]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
29-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
31-May-2005 [#1]
Profit Trend
QoQ- -55.43%
YoY- 3.78%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Cumulative Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 10,748 8,953 6,602 3,549 10,304 7,782 5,271 61.01%
PBT 3,125 3,074 2,269 1,099 2,466 3,278 2,142 28.72%
Tax -71 -19 0 0 0 0 0 -
NP 3,054 3,055 2,269 1,099 2,466 3,278 2,142 26.75%
-
NP to SH 3,054 3,055 2,269 1,099 2,466 3,278 2,142 26.75%
-
Tax Rate 2.27% 0.62% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 7,694 5,898 4,333 2,450 7,838 4,504 3,129 82.47%
-
Net Worth 47,484 47,442 27,509 26,815 26,283 26,463 26,244 48.64%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 47,484 47,442 27,509 26,815 26,283 26,463 26,244 48.64%
NOSH 199,935 199,673 200,796 199,818 200,487 199,878 200,186 -0.08%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 28.41% 34.12% 34.37% 30.97% 23.93% 42.12% 40.64% -
ROE 6.43% 6.44% 8.25% 4.10% 9.38% 12.39% 8.16% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 5.38 4.48 3.29 1.78 5.14 3.89 2.63 61.35%
EPS 1.53 1.53 1.13 0.55 1.23 1.64 1.07 27.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2375 0.2376 0.137 0.1342 0.1311 0.1324 0.1311 48.76%
Adjusted Per Share Value based on latest NOSH - 199,818
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 1.42 1.18 0.87 0.47 1.36 1.02 0.69 62.00%
EPS 0.40 0.40 0.30 0.14 0.32 0.43 0.28 26.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0625 0.0625 0.0362 0.0353 0.0346 0.0348 0.0346 48.48%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 31/08/04 -
Price 0.14 0.17 0.19 0.19 0.24 0.26 0.28 -
P/RPS 2.60 3.79 5.78 10.70 4.67 6.68 10.63 -60.99%
P/EPS 9.17 11.11 16.81 34.55 19.51 15.85 26.17 -50.39%
EY 10.91 9.00 5.95 2.89 5.13 6.31 3.82 101.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.72 1.39 1.42 1.83 1.96 2.14 -57.73%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/04/06 27/01/06 26/10/05 29/07/05 15/06/05 28/01/05 07/10/04 -
Price 0.25 0.14 0.19 0.23 0.19 0.25 0.29 -
P/RPS 4.65 3.12 5.78 12.95 3.70 6.42 11.01 -43.79%
P/EPS 16.37 9.15 16.81 41.82 15.45 15.24 27.10 -28.60%
EY 6.11 10.93 5.95 2.39 6.47 6.56 3.69 40.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.59 1.39 1.71 1.45 1.89 2.21 -39.19%

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