[GFM] QoQ TTM Result on 28-Feb-2005 [#4]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
15-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
28-Feb-2005 [#4]
Profit Trend
QoQ- -27.31%
YoY- 117.37%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
TTM Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 11,475 11,635 11,181 10,304 9,952 9,616 7,017 38.76%
PBT 2,261 2,592 2,505 2,465 3,391 3,276 2,193 2.05%
Tax -19 0 0 0 0 0 0 -
NP 2,242 2,592 2,505 2,465 3,391 3,276 2,193 1.48%
-
NP to SH 2,242 2,592 2,505 2,465 3,391 3,276 2,193 1.48%
-
Tax Rate 0.84% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 9,233 9,043 8,676 7,839 6,561 6,340 4,824 54.09%
-
Net Worth 47,824 27,167 26,815 25,964 26,363 26,292 25,416 52.35%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 47,824 27,167 26,815 25,964 26,363 26,292 25,416 52.35%
NOSH 201,282 198,305 199,818 198,048 199,122 200,555 199,811 0.48%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 19.54% 22.28% 22.40% 23.92% 34.07% 34.07% 31.25% -
ROE 4.69% 9.54% 9.34% 9.49% 12.86% 12.46% 8.63% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 5.70 5.87 5.60 5.20 5.00 4.79 3.51 38.11%
EPS 1.11 1.31 1.25 1.24 1.70 1.63 1.10 0.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2376 0.137 0.1342 0.1311 0.1324 0.1311 0.1272 51.61%
Adjusted Per Share Value based on latest NOSH - 198,048
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 1.51 1.53 1.47 1.36 1.31 1.27 0.92 39.10%
EPS 0.30 0.34 0.33 0.32 0.45 0.43 0.29 2.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.063 0.0358 0.0353 0.0342 0.0347 0.0346 0.0335 52.29%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 -
Price 0.17 0.19 0.19 0.24 0.26 0.28 0.25 -
P/RPS 2.98 3.24 3.40 4.61 5.20 5.84 7.12 -44.01%
P/EPS 15.26 14.54 15.16 19.28 15.27 17.14 22.78 -23.42%
EY 6.55 6.88 6.60 5.19 6.55 5.83 4.39 30.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.39 1.42 1.83 1.96 2.14 1.97 -48.85%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 27/01/06 26/10/05 29/07/05 15/06/05 28/01/05 07/10/04 - -
Price 0.14 0.19 0.23 0.19 0.25 0.29 0.00 -
P/RPS 2.46 3.24 4.11 3.65 5.00 6.05 0.00 -
P/EPS 12.57 14.54 18.35 15.27 14.68 17.75 0.00 -
EY 7.96 6.88 5.45 6.55 6.81 5.63 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.39 1.71 1.45 1.89 2.21 0.00 -

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