[GFM] YoY Annualized Quarter Result on 31-Aug-2007 [#2]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
29-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2008
Quarter
31-Aug-2007 [#2]
Profit Trend
QoQ- 6.45%
YoY- 152.58%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Revenue 13,696 12,686 10,078 17,286 11,136 13,204 10,542 4.45%
PBT 420 136 -2,206 10,170 4,032 4,538 4,284 -32.08%
Tax 0 -4 -6 -6 -8 0 0 -
NP 420 132 -2,212 10,164 4,024 4,538 4,284 -32.08%
-
NP to SH 420 132 -2,212 10,164 4,024 4,538 4,284 -32.08%
-
Tax Rate 0.00% 2.94% - 0.06% 0.20% 0.00% 0.00% -
Total Cost 13,276 12,554 12,290 7,122 7,112 8,666 6,258 13.34%
-
Net Worth 69,789 0 66,043 62,187 49,801 27,509 26,244 17.69%
Dividend
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Div 419 127 - - - - - -
Div Payout % 100.00% 96.97% - - - - - -
Equity
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Net Worth 69,789 0 66,043 62,187 49,801 27,509 26,244 17.69%
NOSH 700,000 213,333 235,531 222,894 199,207 200,796 200,186 23.18%
Ratio Analysis
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
NP Margin 3.07% 1.04% -21.95% 58.80% 36.14% 34.37% 40.64% -
ROE 0.60% 0.00% -3.35% 16.34% 8.08% 16.50% 16.32% -
Per Share
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 1.96 5.95 4.28 7.76 5.59 6.58 5.27 -15.19%
EPS 0.06 0.06 -0.94 4.56 2.02 2.26 2.14 -44.86%
DPS 0.06 0.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0997 0.00 0.2804 0.279 0.25 0.137 0.1311 -4.45%
Adjusted Per Share Value based on latest NOSH - 222,727
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 1.80 1.67 1.33 2.28 1.47 1.74 1.39 4.40%
EPS 0.06 0.02 -0.29 1.34 0.53 0.60 0.56 -31.07%
DPS 0.06 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0919 0.00 0.087 0.0819 0.0656 0.0362 0.0346 17.67%
Price Multiplier on Financial Quarter End Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Date 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 30/08/05 31/08/04 -
Price 0.07 0.08 0.10 0.38 0.16 0.19 0.28 -
P/RPS 3.58 1.35 2.34 4.90 2.86 2.89 5.32 -6.38%
P/EPS 116.67 129.29 -10.65 8.33 7.92 8.41 13.08 43.98%
EY 0.86 0.77 -9.39 12.00 12.63 11.89 7.64 -30.50%
DY 0.86 0.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.00 0.36 1.36 0.64 1.39 2.14 -16.98%
Price Multiplier on Announcement Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Date 28/10/10 29/10/09 28/10/08 29/10/07 08/11/06 26/10/05 07/10/04 -
Price 0.09 0.08 0.05 0.37 0.17 0.19 0.29 -
P/RPS 4.60 1.35 1.17 4.77 3.04 2.89 5.51 -2.96%
P/EPS 150.00 129.29 -5.32 8.11 8.42 8.41 13.55 49.26%
EY 0.67 0.77 -18.78 12.32 11.88 11.89 7.38 -32.94%
DY 0.67 0.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.00 0.18 1.33 0.68 1.39 2.21 -13.89%

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