[GFM] QoQ TTM Result on 28-Feb-2006 [#4]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
28-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
28-Feb-2006 [#4]
Profit Trend
QoQ- 37.33%
YoY- 24.91%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
TTM Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 9,610 9,714 10,037 10,748 11,475 11,635 11,181 -9.59%
PBT 3,106 2,845 2,906 3,098 2,261 2,592 2,505 15.39%
Tax -6 -23 -21 -19 -19 0 0 -
NP 3,100 2,822 2,885 3,079 2,242 2,592 2,505 15.25%
-
NP to SH 3,100 2,822 2,885 3,079 2,242 2,592 2,505 15.25%
-
Tax Rate 0.19% 0.81% 0.72% 0.61% 0.84% 0.00% 0.00% -
Total Cost 6,510 6,892 7,152 7,669 9,233 9,043 8,676 -17.41%
-
Net Worth 51,244 50,318 48,628 59,425 47,824 27,167 26,815 53.93%
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Net Worth 51,244 50,318 48,628 59,425 47,824 27,167 26,815 53.93%
NOSH 200,566 201,272 201,111 250,000 201,282 198,305 199,818 0.24%
Ratio Analysis
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
NP Margin 32.26% 29.05% 28.74% 28.65% 19.54% 22.28% 22.40% -
ROE 6.05% 5.61% 5.93% 5.18% 4.69% 9.54% 9.34% -
Per Share
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 4.79 4.83 4.99 4.30 5.70 5.87 5.60 -9.88%
EPS 1.55 1.40 1.43 1.23 1.11 1.31 1.25 15.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2555 0.25 0.2418 0.2377 0.2376 0.137 0.1342 53.55%
Adjusted Per Share Value based on latest NOSH - 250,000
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 1.27 1.28 1.32 1.42 1.51 1.53 1.47 -9.28%
EPS 0.41 0.37 0.38 0.41 0.30 0.34 0.33 15.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0675 0.0662 0.064 0.0782 0.063 0.0358 0.0353 53.99%
Price Multiplier on Financial Quarter End Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 -
Price 0.17 0.16 0.16 0.14 0.17 0.19 0.19 -
P/RPS 3.55 3.32 3.21 3.26 2.98 3.24 3.40 2.91%
P/EPS 11.00 11.41 11.15 11.37 15.26 14.54 15.16 -19.23%
EY 9.09 8.76 8.97 8.80 6.55 6.88 6.60 23.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.64 0.66 0.59 0.72 1.39 1.42 -39.36%
Price Multiplier on Announcement Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 31/01/07 08/11/06 31/07/06 28/04/06 27/01/06 26/10/05 29/07/05 -
Price 0.32 0.17 0.17 0.25 0.14 0.19 0.23 -
P/RPS 6.68 3.52 3.41 5.82 2.46 3.24 4.11 38.19%
P/EPS 20.70 12.12 11.85 20.30 12.57 14.54 18.35 8.35%
EY 4.83 8.25 8.44 4.93 7.96 6.88 5.45 -7.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.68 0.70 1.05 0.59 1.39 1.71 -18.83%

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