[GFM] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/08/16 31/12/15 31/08/15 31/08/14 31/08/13 CAGR
Revenue 104,472 92,077 74 0 130 194 392 262.50%
PBT 14,695 17,742 -1,754 0 -1,679 -2,339 -6,520 -
Tax -4,709 -4,699 0 0 0 -7 0 -
NP 9,986 13,043 -1,754 0 -1,679 -2,346 -6,520 -
-
NP to SH 9,986 13,043 -1,754 0 -1,679 -2,346 -6,520 -
-
Tax Rate 32.04% 26.49% - - - - - -
Total Cost 94,486 79,034 1,828 0 1,809 2,540 6,912 82.75%
-
Net Worth 64,215 5,667 -10,603 0 -8,874 -7,280 -4,910 -
Dividend
31/12/17 31/12/16 31/08/16 31/12/15 31/08/15 31/08/14 31/08/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/08/16 31/12/15 31/08/15 31/08/14 31/08/13 CAGR
Net Worth 64,215 5,667 -10,603 0 -8,874 -7,280 -4,910 -
NOSH 428,103 428,102 797,272 751,999 799,523 808,965 804,938 -13.54%
Ratio Analysis
31/12/17 31/12/16 31/08/16 31/12/15 31/08/15 31/08/14 31/08/13 CAGR
NP Margin 9.56% 14.17% -2,370.27% 0.00% -1,291.54% -1,209.28% -1,663.27% -
ROE 15.55% 230.13% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/17 31/12/16 31/08/16 31/12/15 31/08/15 31/08/14 31/08/13 CAGR
RPS 24.40 227.44 0.01 0.00 0.02 0.02 0.05 316.75%
EPS 2.33 3.05 -0.22 0.00 -0.21 -0.29 -0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 -0.0133 0.00 -0.0111 -0.009 -0.0061 -
Adjusted Per Share Value based on latest NOSH - 751,999
31/12/17 31/12/16 31/08/16 31/12/15 31/08/15 31/08/14 31/08/13 CAGR
RPS 13.75 12.12 0.01 0.00 0.02 0.03 0.05 265.13%
EPS 1.31 1.72 -0.23 0.00 -0.22 -0.31 -0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0845 0.0075 -0.014 0.00 -0.0117 -0.0096 -0.0065 -
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/08/16 31/12/15 31/08/15 31/08/14 31/08/13 CAGR
Date 29/12/17 30/12/16 30/08/16 31/12/15 28/08/15 29/08/14 30/08/13 -
Price 0.50 0.01 0.01 0.01 0.01 0.01 0.01 -
P/RPS 2.05 0.00 107.74 0.00 61.50 41.70 20.53 -41.21%
P/EPS 21.44 0.03 -4.55 0.00 -4.76 -3.45 -1.23 -
EY 4.67 3,221.77 -22.00 0.00 -21.00 -29.00 -81.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 0.07 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/08/16 31/12/15 31/08/15 31/08/14 31/08/13 CAGR
Date 27/02/18 06/04/17 26/10/16 - 26/10/15 20/10/14 24/10/13 -
Price 0.55 0.755 0.01 0.00 0.01 0.01 0.01 -
P/RPS 2.25 0.33 107.74 0.00 61.50 41.70 20.53 -39.93%
P/EPS 23.58 2.34 -4.55 0.00 -4.76 -3.45 -1.23 -
EY 4.24 42.67 -22.00 0.00 -21.00 -29.00 -81.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.67 5.39 0.00 0.00 0.00 0.00 0.00 -

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