[GFM] QoQ TTM Result on 30-Nov-2007 [#3]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
24-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2008
Quarter
30-Nov-2007 [#3]
Profit Trend
QoQ- 10.77%
YoY- 191.94%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
TTM Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 11,444 14,042 15,048 15,260 14,144 12,442 11,069 2.23%
PBT 1,062 4,916 7,249 9,035 8,155 6,567 5,086 -64.63%
Tax -190 -191 -190 15 15 15 14 -
NP 872 4,725 7,059 9,050 8,170 6,582 5,100 -69.02%
-
NP to SH 872 4,725 7,059 9,050 8,170 6,582 5,100 -69.02%
-
Tax Rate 17.89% 3.89% 2.62% -0.17% -0.18% -0.23% -0.28% -
Total Cost 10,572 9,317 7,989 6,210 5,974 5,860 5,969 46.13%
-
Net Worth 66,265 75,790 97,307 71,840 62,140 59,962 52,548 16.63%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 66,265 75,790 97,307 71,840 62,140 59,962 52,548 16.63%
NOSH 236,326 265,000 340,000 252,337 222,727 221,018 202,500 10.79%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 7.62% 33.65% 46.91% 59.31% 57.76% 52.90% 46.07% -
ROE 1.32% 6.23% 7.25% 12.60% 13.15% 10.98% 9.71% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 4.84 5.30 4.43 6.05 6.35 5.63 5.47 -7.79%
EPS 0.37 1.78 2.08 3.59 3.67 2.98 2.52 -72.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2804 0.286 0.2862 0.2847 0.279 0.2713 0.2595 5.27%
Adjusted Per Share Value based on latest NOSH - 252,337
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 1.51 1.85 1.98 2.01 1.86 1.64 1.46 2.25%
EPS 0.11 0.62 0.93 1.19 1.08 0.87 0.67 -69.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0872 0.0998 0.1281 0.0946 0.0818 0.0789 0.0692 16.58%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 -
Price 0.10 0.17 0.19 0.25 0.38 0.97 0.68 -
P/RPS 2.07 3.21 4.29 4.13 5.98 17.23 12.44 -69.58%
P/EPS 27.10 9.53 9.15 6.97 10.36 32.57 27.00 0.24%
EY 3.69 10.49 10.93 14.35 9.65 3.07 3.70 -0.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.59 0.66 0.88 1.36 3.58 2.62 -73.21%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 28/10/08 31/07/08 30/04/08 24/01/08 29/10/07 23/07/07 27/04/07 -
Price 0.05 0.12 0.19 0.23 0.37 0.56 1.09 -
P/RPS 1.03 2.26 4.29 3.80 5.83 9.95 19.94 -86.00%
P/EPS 13.55 6.73 9.15 6.41 10.09 18.80 43.28 -53.73%
EY 7.38 14.86 10.93 15.59 9.91 5.32 2.31 116.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.42 0.66 0.81 1.33 2.06 4.20 -87.63%

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