[GFM] YoY Annualized Quarter Result on 30-Nov-2008 [#3]

Announcement Date
23-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
30-Nov-2008 [#3]
Profit Trend
QoQ- -156.42%
YoY- -160.56%
View:
Show?
Annualized Quarter Result
31/05/12 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Revenue 0 10,720 10,969 7,122 16,008 10,420 11,937 -
PBT 0 -2,429 -2,593 -5,658 9,373 4,106 4,098 -
Tax 0 0 -4 -13 -6 0 -25 -
NP 0 -2,429 -2,597 -5,672 9,366 4,106 4,073 -
-
NP to SH 0 -2,429 -2,597 -5,672 9,366 4,098 4,073 -
-
Tax Rate - - - - 0.06% 0.00% 0.61% -
Total Cost 0 13,149 13,566 12,794 6,641 6,313 7,864 -
-
Net Worth 20,164 70,693 23,351 62,454 67,114 51,333 47,442 -12.32%
Dividend
31/05/12 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/12 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Net Worth 20,164 70,693 23,351 62,454 67,114 51,333 47,442 -12.32%
NOSH 781,576 728,799 231,666 233,736 235,738 200,915 199,673 23.34%
Ratio Analysis
31/05/12 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
NP Margin 0.00% -22.66% -23.68% -79.63% 58.51% 39.41% 34.12% -
ROE 0.00% -3.44% -11.12% -9.08% 13.96% 7.98% 8.59% -
Per Share
31/05/12 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 0.00 1.47 4.73 3.05 6.79 5.19 5.98 -
EPS 0.00 -0.33 -1.12 -2.43 3.97 2.04 2.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0258 0.097 0.1008 0.2672 0.2847 0.2555 0.2376 -28.91%
Adjusted Per Share Value based on latest NOSH - 233,111
31/05/12 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 0.00 1.41 1.44 0.94 2.11 1.37 1.57 -
EPS 0.00 -0.32 -0.34 -0.75 1.23 0.54 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0265 0.0931 0.0307 0.0822 0.0884 0.0676 0.0625 -12.35%
Price Multiplier on Financial Quarter End Date
31/05/12 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 31/05/12 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 -
Price 0.04 0.06 0.09 0.06 0.25 0.17 0.17 -
P/RPS 0.00 4.08 1.90 1.97 3.68 3.28 2.84 -
P/EPS 0.00 -18.00 -8.03 -2.47 6.29 8.33 8.33 -
EY 0.00 -5.56 -12.46 -40.44 15.89 12.00 12.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 0.62 0.89 0.22 0.88 0.67 0.72 12.51%
Price Multiplier on Announcement Date
31/05/12 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 25/07/12 07/01/11 22/01/10 23/01/09 24/01/08 31/01/07 27/01/06 -
Price 0.04 0.08 0.09 0.06 0.23 0.32 0.14 -
P/RPS 0.00 5.44 1.90 1.97 3.39 6.17 2.34 -
P/EPS 0.00 -24.00 -8.03 -2.47 5.79 15.69 6.86 -
EY 0.00 -4.17 -12.46 -40.44 17.28 6.38 14.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 0.82 0.89 0.22 0.81 1.25 0.59 16.00%

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