[GFM] QoQ TTM Result on 31-Aug-2009 [#2]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
29-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
31-Aug-2009 [#2]
Profit Trend
QoQ- 15.6%
YoY- -821.67%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
TTM Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 10,263 9,860 8,719 7,138 5,812 5,834 8,384 14.44%
PBT -2,983 -3,123 -5,155 -6,283 -7,446 -7,456 -4,023 -18.09%
Tax 236 237 -4 -10 -10 -11 -195 -
NP -2,747 -2,886 -5,159 -6,293 -7,456 -7,467 -4,218 -24.88%
-
NP to SH -2,747 -2,886 -5,159 -6,293 -7,456 -7,467 -4,218 -24.88%
-
Tax Rate - - - - - - - -
Total Cost 13,010 12,746 13,878 13,431 13,268 13,301 12,602 2.14%
-
Net Worth 67,463 46,665 23,369 0 0 60,305 62,287 5.47%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 67,463 46,665 23,369 0 0 60,305 62,287 5.47%
NOSH 676,666 468,999 231,839 213,333 213,333 234,744 233,111 103.62%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin -26.77% -29.27% -59.17% -88.16% -128.29% -127.99% -50.31% -
ROE -4.07% -6.18% -22.08% 0.00% 0.00% -12.38% -6.77% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 1.52 2.10 3.76 3.35 2.72 2.49 3.60 -43.74%
EPS -0.41 -0.62 -2.23 -2.95 -3.50 -3.18 -1.81 -62.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0997 0.0995 0.1008 0.00 0.00 0.2569 0.2672 -48.20%
Adjusted Per Share Value based on latest NOSH - 213,333
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 1.35 1.30 1.15 0.94 0.77 0.77 1.10 14.64%
EPS -0.36 -0.38 -0.68 -0.83 -0.98 -0.98 -0.56 -25.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0888 0.0614 0.0308 0.00 0.00 0.0794 0.082 5.45%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.08 0.08 0.09 0.08 0.12 0.07 0.06 -
P/RPS 5.27 3.81 2.39 2.39 4.40 2.82 1.67 115.29%
P/EPS -19.71 -13.00 -4.04 -2.71 -3.43 -2.20 -3.32 228.22%
EY -5.07 -7.69 -24.73 -36.87 -29.13 -45.44 -30.16 -69.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.80 0.89 0.00 0.00 0.27 0.22 136.65%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 20/07/10 30/04/10 22/01/10 29/10/09 22/07/09 24/04/09 23/01/09 -
Price 0.07 0.08 0.09 0.08 0.15 0.10 0.06 -
P/RPS 4.62 3.81 2.39 2.39 5.51 4.02 1.67 97.19%
P/EPS -17.24 -13.00 -4.04 -2.71 -4.29 -3.14 -3.32 200.17%
EY -5.80 -7.69 -24.73 -36.87 -23.30 -31.81 -30.16 -66.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.80 0.89 0.00 0.00 0.39 0.22 116.48%

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