[GFM] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
22-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -21.05%
YoY- 45.25%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 33,802 28,193 29,180 31,919 29,439 25,263 26,016 19.01%
PBT 2,293 4,067 1,823 4,079 6,104 2,419 3,451 -23.79%
Tax -601 -1,805 -978 -1,251 -2,522 -655 -760 -14.44%
NP 1,692 2,262 845 2,828 3,582 1,764 2,691 -26.54%
-
NP to SH 1,692 2,262 845 2,828 3,582 1,764 2,691 -26.54%
-
Tax Rate 26.21% 44.38% 53.65% 30.67% 41.32% 27.08% 22.02% -
Total Cost 32,110 25,931 28,335 29,091 25,857 23,499 23,325 23.67%
-
Net Worth 88,267 78,209 72,824 68,496 64,215 59,934 59,934 29.35%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 88,267 78,209 72,824 68,496 64,215 59,934 59,934 29.35%
NOSH 470,913 454,802 440,702 428,103 428,103 428,103 428,103 6.54%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 5.01% 8.02% 2.90% 8.86% 12.17% 6.98% 10.34% -
ROE 1.92% 2.89% 1.16% 4.13% 5.58% 2.94% 4.49% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 7.66 6.49 6.81 7.46 6.88 5.90 6.08 16.60%
EPS 0.38 0.52 0.20 0.66 0.84 0.41 0.63 -28.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.18 0.17 0.16 0.15 0.14 0.14 26.76%
Adjusted Per Share Value based on latest NOSH - 428,103
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 4.45 3.71 3.84 4.20 3.88 3.33 3.43 18.89%
EPS 0.22 0.30 0.11 0.37 0.47 0.23 0.35 -26.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1162 0.103 0.0959 0.0902 0.0845 0.0789 0.0789 29.35%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.43 0.475 0.555 0.49 0.50 0.615 0.665 -
P/RPS 5.61 7.32 8.15 6.57 7.27 10.42 10.94 -35.85%
P/EPS 112.16 91.24 281.36 74.18 59.76 149.25 105.79 3.96%
EY 0.89 1.10 0.36 1.35 1.67 0.67 0.95 -4.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 2.64 3.26 3.06 3.33 4.39 4.75 -40.96%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 22/11/18 27/08/18 22/05/18 27/02/18 20/11/17 25/08/17 -
Price 0.48 0.51 0.51 0.535 0.55 0.515 0.62 -
P/RPS 6.27 7.86 7.49 7.18 8.00 8.73 10.20 -27.64%
P/EPS 125.20 97.96 258.55 80.99 65.73 124.98 98.63 17.18%
EY 0.80 1.02 0.39 1.23 1.52 0.80 1.01 -14.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 2.83 3.00 3.34 3.67 3.68 4.43 -33.46%

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