[GFM] QoQ TTM Result on 31-Aug-2005 [#2]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
26-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
31-Aug-2005 [#2]
Profit Trend
QoQ- 3.47%
YoY- -20.88%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
TTM Result
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Revenue 10,037 10,748 11,475 11,635 11,181 10,304 9,952 0.56%
PBT 2,906 3,098 2,261 2,592 2,505 2,465 3,391 -9.78%
Tax -21 -19 -19 0 0 0 0 -
NP 2,885 3,079 2,242 2,592 2,505 2,465 3,391 -10.22%
-
NP to SH 2,885 3,079 2,242 2,592 2,505 2,465 3,391 -10.22%
-
Tax Rate 0.72% 0.61% 0.84% 0.00% 0.00% 0.00% 0.00% -
Total Cost 7,152 7,669 9,233 9,043 8,676 7,839 6,561 5.92%
-
Net Worth 48,628 59,425 47,824 27,167 26,815 25,964 26,363 50.46%
Dividend
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Net Worth 48,628 59,425 47,824 27,167 26,815 25,964 26,363 50.46%
NOSH 201,111 250,000 201,282 198,305 199,818 198,048 199,122 0.66%
Ratio Analysis
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
NP Margin 28.74% 28.65% 19.54% 22.28% 22.40% 23.92% 34.07% -
ROE 5.93% 5.18% 4.69% 9.54% 9.34% 9.49% 12.86% -
Per Share
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 4.99 4.30 5.70 5.87 5.60 5.20 5.00 -0.13%
EPS 1.43 1.23 1.11 1.31 1.25 1.24 1.70 -10.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2418 0.2377 0.2376 0.137 0.1342 0.1311 0.1324 49.46%
Adjusted Per Share Value based on latest NOSH - 198,305
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 1.32 1.42 1.51 1.53 1.47 1.36 1.31 0.50%
EPS 0.38 0.41 0.30 0.34 0.33 0.32 0.45 -10.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.064 0.0782 0.063 0.0358 0.0353 0.0342 0.0347 50.45%
Price Multiplier on Financial Quarter End Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 -
Price 0.16 0.14 0.17 0.19 0.19 0.24 0.26 -
P/RPS 3.21 3.26 2.98 3.24 3.40 4.61 5.20 -27.52%
P/EPS 11.15 11.37 15.26 14.54 15.16 19.28 15.27 -18.92%
EY 8.97 8.80 6.55 6.88 6.60 5.19 6.55 23.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.59 0.72 1.39 1.42 1.83 1.96 -51.63%
Price Multiplier on Announcement Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 31/07/06 28/04/06 27/01/06 26/10/05 29/07/05 15/06/05 28/01/05 -
Price 0.17 0.25 0.14 0.19 0.23 0.19 0.25 -
P/RPS 3.41 5.82 2.46 3.24 4.11 3.65 5.00 -22.53%
P/EPS 11.85 20.30 12.57 14.54 18.35 15.27 14.68 -13.31%
EY 8.44 4.93 7.96 6.88 5.45 6.55 6.81 15.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.05 0.59 1.39 1.71 1.45 1.89 -48.45%

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