[GFM] QoQ TTM Result on 30-Nov-2005 [#3]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
27-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
30-Nov-2005 [#3]
Profit Trend
QoQ- -13.5%
YoY- -33.88%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
TTM Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 9,714 10,037 10,748 11,475 11,635 11,181 10,304 -3.84%
PBT 2,845 2,906 3,098 2,261 2,592 2,505 2,465 10.00%
Tax -23 -21 -19 -19 0 0 0 -
NP 2,822 2,885 3,079 2,242 2,592 2,505 2,465 9.40%
-
NP to SH 2,822 2,885 3,079 2,242 2,592 2,505 2,465 9.40%
-
Tax Rate 0.81% 0.72% 0.61% 0.84% 0.00% 0.00% 0.00% -
Total Cost 6,892 7,152 7,669 9,233 9,043 8,676 7,839 -8.20%
-
Net Worth 50,318 48,628 59,425 47,824 27,167 26,815 25,964 55.25%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 50,318 48,628 59,425 47,824 27,167 26,815 25,964 55.25%
NOSH 201,272 201,111 250,000 201,282 198,305 199,818 198,048 1.07%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 29.05% 28.74% 28.65% 19.54% 22.28% 22.40% 23.92% -
ROE 5.61% 5.93% 5.18% 4.69% 9.54% 9.34% 9.49% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 4.83 4.99 4.30 5.70 5.87 5.60 5.20 -4.78%
EPS 1.40 1.43 1.23 1.11 1.31 1.25 1.24 8.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.2418 0.2377 0.2376 0.137 0.1342 0.1311 53.59%
Adjusted Per Share Value based on latest NOSH - 201,282
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 1.28 1.32 1.42 1.51 1.53 1.47 1.36 -3.95%
EPS 0.37 0.38 0.41 0.30 0.34 0.33 0.32 10.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0662 0.064 0.0782 0.063 0.0358 0.0353 0.0342 55.13%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 0.16 0.16 0.14 0.17 0.19 0.19 0.24 -
P/RPS 3.32 3.21 3.26 2.98 3.24 3.40 4.61 -19.60%
P/EPS 11.41 11.15 11.37 15.26 14.54 15.16 19.28 -29.44%
EY 8.76 8.97 8.80 6.55 6.88 6.60 5.19 41.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.66 0.59 0.72 1.39 1.42 1.83 -50.26%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 08/11/06 31/07/06 28/04/06 27/01/06 26/10/05 29/07/05 15/06/05 -
Price 0.17 0.17 0.25 0.14 0.19 0.23 0.19 -
P/RPS 3.52 3.41 5.82 2.46 3.24 4.11 3.65 -2.38%
P/EPS 12.12 11.85 20.30 12.57 14.54 18.35 15.27 -14.23%
EY 8.25 8.44 4.93 7.96 6.88 5.45 6.55 16.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.70 1.05 0.59 1.39 1.71 1.45 -39.55%

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