[GFM] QoQ Quarter Result on 30-Nov-2004 [#3]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
28-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
30-Nov-2004 [#3]
Profit Trend
QoQ- 4.8%
YoY- 11.27%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Quarter Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 3,053 3,549 2,522 2,511 2,599 2,672 2,170 25.48%
PBT 1,170 1,099 -812 1,135 1,083 1,059 114 370.26%
Tax 0 0 0 0 0 -1,058 0 -
NP 1,170 1,099 -812 1,135 1,083 1 114 370.26%
-
NP to SH 1,170 1,099 -812 1,135 1,083 1,059 114 370.26%
-
Tax Rate 0.00% 0.00% - 0.00% 0.00% 99.91% 0.00% -
Total Cost 1,883 2,450 3,334 1,376 1,516 2,671 2,056 -5.67%
-
Net Worth 27,167 26,815 25,964 26,363 26,292 25,416 17,897 31.98%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 27,167 26,815 25,964 26,363 26,292 25,416 17,897 31.98%
NOSH 198,305 199,818 198,048 199,122 200,555 199,811 142,500 24.57%
Ratio Analysis
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin 38.32% 30.97% -32.20% 45.20% 41.67% 0.04% 5.25% -
ROE 4.31% 4.10% -3.13% 4.31% 4.12% 4.17% 0.64% -
Per Share
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 1.54 1.78 1.27 1.26 1.30 1.34 1.52 0.87%
EPS 0.59 0.55 -0.41 0.57 0.54 0.53 0.08 277.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.137 0.1342 0.1311 0.1324 0.1311 0.1272 0.1256 5.94%
Adjusted Per Share Value based on latest NOSH - 199,122
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 0.40 0.47 0.33 0.33 0.34 0.35 0.29 23.83%
EPS 0.15 0.14 -0.11 0.15 0.14 0.14 0.02 281.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0358 0.0353 0.0342 0.0347 0.0346 0.0335 0.0236 31.92%
Price Multiplier on Financial Quarter End Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 30/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 27/02/04 -
Price 0.19 0.19 0.24 0.26 0.28 0.25 0.44 -
P/RPS 12.34 10.70 18.85 20.62 21.61 18.69 28.89 -43.19%
P/EPS 32.20 34.55 -58.54 45.61 51.85 47.17 550.00 -84.84%
EY 3.11 2.89 -1.71 2.19 1.93 2.12 0.18 564.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.42 1.83 1.96 2.14 1.97 3.50 -45.87%
Price Multiplier on Announcement Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 26/10/05 29/07/05 15/06/05 28/01/05 07/10/04 18/06/04 26/04/04 -
Price 0.19 0.23 0.19 0.25 0.29 0.25 0.36 -
P/RPS 12.34 12.95 14.92 19.83 22.38 18.69 23.64 -35.09%
P/EPS 32.20 41.82 -46.34 43.86 53.70 47.17 450.00 -82.68%
EY 3.11 2.39 -2.16 2.28 1.86 2.12 0.22 481.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.71 1.45 1.89 2.21 1.97 2.87 -38.24%

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