[GFM] YoY Annualized Quarter Result on 30-Nov-2006 [#3]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
31-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
30-Nov-2006 [#3]
Profit Trend
QoQ- 1.86%
YoY- 0.62%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Revenue 10,969 7,122 16,008 10,420 11,937 10,376 8,348 4.65%
PBT -2,593 -5,658 9,373 4,106 4,098 4,370 3,356 -
Tax -4 -13 -6 0 -25 0 0 -
NP -2,597 -5,672 9,366 4,106 4,073 4,370 3,356 -
-
NP to SH -2,597 -5,672 9,366 4,098 4,073 4,370 3,356 -
-
Tax Rate - - 0.06% 0.00% 0.61% 0.00% 0.00% -
Total Cost 13,566 12,794 6,641 6,313 7,864 6,005 4,992 18.11%
-
Net Worth 23,351 62,454 67,114 51,333 47,442 26,463 8,016 19.48%
Dividend
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Net Worth 23,351 62,454 67,114 51,333 47,442 26,463 8,016 19.48%
NOSH 231,666 233,736 235,738 200,915 199,673 199,878 125,849 10.69%
Ratio Analysis
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
NP Margin -23.68% -79.63% 58.51% 39.41% 34.12% 42.12% 40.20% -
ROE -11.12% -9.08% 13.96% 7.98% 8.59% 16.52% 41.86% -
Per Share
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 4.73 3.05 6.79 5.19 5.98 5.19 6.63 -5.46%
EPS -1.12 -2.43 3.97 2.04 2.04 2.19 2.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1008 0.2672 0.2847 0.2555 0.2376 0.1324 0.0637 7.94%
Adjusted Per Share Value based on latest NOSH - 200,566
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 1.44 0.94 2.11 1.37 1.57 1.37 1.10 4.58%
EPS -0.34 -0.75 1.23 0.54 0.54 0.58 0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0307 0.0822 0.0884 0.0676 0.0625 0.0348 0.0106 19.37%
Price Multiplier on Financial Quarter End Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 - -
Price 0.09 0.06 0.25 0.17 0.17 0.26 0.00 -
P/RPS 1.90 1.97 3.68 3.28 2.84 5.01 0.00 -
P/EPS -8.03 -2.47 6.29 8.33 8.33 11.89 0.00 -
EY -12.46 -40.44 15.89 12.00 12.00 8.41 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.22 0.88 0.67 0.72 1.96 0.00 -
Price Multiplier on Announcement Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 22/01/10 23/01/09 24/01/08 31/01/07 27/01/06 28/01/05 19/01/04 -
Price 0.09 0.06 0.23 0.32 0.14 0.25 0.50 -
P/RPS 1.90 1.97 3.39 6.17 2.34 4.82 7.54 -20.50%
P/EPS -8.03 -2.47 5.79 15.69 6.86 11.43 18.75 -
EY -12.46 -40.44 17.28 6.38 14.57 8.75 5.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.22 0.81 1.25 0.59 1.89 7.85 -30.40%

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