[GFM] QoQ Quarter Result on 30-Nov-2006 [#3]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
31-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
30-Nov-2006 [#3]
Profit Trend
QoQ- -3.97%
YoY- 35.41%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Quarter Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 4,432 4,211 3,254 2,247 2,730 2,838 1,795 82.37%
PBT 2,697 2,388 2,005 1,065 1,109 907 25 2146.93%
Tax -2 -1 20 -2 -2 -2 0 -
NP 2,695 2,387 2,025 1,063 1,107 905 25 2145.82%
-
NP to SH 2,695 2,387 2,025 1,063 1,107 905 25 2145.82%
-
Tax Rate 0.07% 0.04% -1.00% 0.19% 0.18% 0.22% 0.00% -
Total Cost 1,737 1,824 1,229 1,184 1,623 1,933 1,770 -1.24%
-
Net Worth 62,140 59,962 52,548 51,244 50,318 48,628 59,425 3.01%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 62,140 59,962 52,548 51,244 50,318 48,628 59,425 3.01%
NOSH 222,727 221,018 202,500 200,566 201,272 201,111 250,000 -7.39%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 60.81% 56.68% 62.23% 47.31% 40.55% 31.89% 1.39% -
ROE 4.34% 3.98% 3.85% 2.07% 2.20% 1.86% 0.04% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 1.99 1.91 1.61 1.12 1.36 1.41 0.72 96.58%
EPS 1.21 1.08 1.00 0.53 0.55 0.45 0.01 2325.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.279 0.2713 0.2595 0.2555 0.25 0.2418 0.2377 11.23%
Adjusted Per Share Value based on latest NOSH - 200,566
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 0.58 0.55 0.43 0.30 0.36 0.37 0.24 79.79%
EPS 0.35 0.31 0.27 0.14 0.15 0.12 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0818 0.0789 0.0692 0.0675 0.0662 0.064 0.0782 3.03%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 0.38 0.97 0.68 0.17 0.16 0.16 0.14 -
P/RPS 19.10 50.91 42.32 15.17 11.80 11.34 19.50 -1.36%
P/EPS 31.40 89.81 68.00 32.08 29.09 35.56 1,400.00 -91.99%
EY 3.18 1.11 1.47 3.12 3.44 2.81 0.07 1164.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 3.58 2.62 0.67 0.64 0.66 0.59 74.23%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 29/10/07 23/07/07 27/04/07 31/01/07 08/11/06 31/07/06 28/04/06 -
Price 0.37 0.56 1.09 0.32 0.17 0.17 0.25 -
P/RPS 18.59 29.39 67.83 28.56 12.53 12.05 34.82 -34.11%
P/EPS 30.58 51.85 109.00 60.38 30.91 37.78 2,500.00 -94.64%
EY 3.27 1.93 0.92 1.66 3.24 2.65 0.04 1768.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 2.06 4.20 1.25 0.68 0.70 1.05 17.01%

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