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

Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 103.06%
YoY- 51.46%
Quarter Report
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 28,193 29,180 31,919 29,439 25,263 26,016 23,754 12.08%
PBT 4,067 1,823 4,079 6,104 2,419 3,451 2,718 30.79%
Tax -1,805 -978 -1,251 -2,522 -655 -760 -771 76.22%
NP 2,262 845 2,828 3,582 1,764 2,691 1,947 10.50%
-
NP to SH 2,262 845 2,828 3,582 1,764 2,691 1,947 10.50%
-
Tax Rate 44.38% 53.65% 30.67% 41.32% 27.08% 22.02% 28.37% -
Total Cost 25,931 28,335 29,091 25,857 23,499 23,325 21,807 12.22%
-
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 8.02% 2.90% 8.86% 12.17% 6.98% 10.34% 8.20% -
ROE 2.89% 1.16% 4.13% 5.58% 2.94% 4.49% 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 6.49 6.81 7.46 6.88 5.90 6.08 5.55 10.98%
EPS 0.52 0.20 0.66 0.84 0.41 0.63 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 3.71 3.84 4.20 3.88 3.33 3.43 3.13 11.98%
EPS 0.30 0.11 0.37 0.47 0.23 0.35 0.26 10.00%
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 7.32 8.15 6.57 7.27 10.42 10.94 11.44 -25.72%
P/EPS 91.24 281.36 74.18 59.76 149.25 105.79 139.62 -24.67%
EY 1.10 0.36 1.35 1.67 0.67 0.95 0.72 32.61%
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 7.86 7.49 7.18 8.00 8.73 10.20 12.62 -27.04%
P/EPS 97.96 258.55 80.99 65.73 124.98 98.63 153.91 -25.98%
EY 1.02 0.39 1.23 1.52 0.80 1.01 0.65 35.00%
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