[GFM] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 30/11/14 30/11/13 30/11/12 CAGR
Revenue 169,752 127,676 95,016 0 108 228 456 154.60%
PBT 29,924 16,324 10,872 0 -1,784 -3,320 -4,400 -
Tax -7,808 -5,004 -3,084 0 0 0 0 -
NP 22,116 11,320 7,788 0 -1,784 -3,320 -4,400 -
-
NP to SH 22,116 11,320 7,788 0 -1,784 -3,320 -4,400 -
-
Tax Rate 26.09% 30.65% 28.37% - - - - -
Total Cost 147,636 116,356 87,228 0 1,892 3,548 4,856 71.43%
-
Net Worth 94,182 68,496 64,215 0 -7,136 -5,975 1,021 104.27%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 30/11/14 30/11/13 30/11/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 94,182 68,496 64,215 0 -7,136 -5,975 1,021 104.27%
NOSH 470,913 428,103 428,103 860,000 743,333 829,999 785,714 -7.76%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 30/11/14 30/11/13 30/11/12 CAGR
NP Margin 13.03% 8.87% 8.20% 0.00% -1,651.85% -1,456.14% -964.91% -
ROE 23.48% 16.53% 12.13% 0.00% 0.00% 0.00% -430.77% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 30/11/14 30/11/13 30/11/12 CAGR
RPS 36.05 29.82 22.19 0.00 0.01 0.03 0.06 174.59%
EPS 4.68 2.64 0.00 0.00 -0.24 -0.40 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.16 0.15 0.00 -0.0096 -0.0072 0.0013 121.45%
Adjusted Per Share Value based on latest NOSH - 780,000
31/03/19 31/03/18 31/03/17 31/03/16 30/11/14 30/11/13 30/11/12 CAGR
RPS 22.35 16.81 12.51 0.00 0.01 0.03 0.06 154.62%
EPS 2.91 1.49 1.03 0.00 -0.23 -0.44 -0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.124 0.0902 0.0845 0.00 -0.0094 -0.0079 0.0013 105.35%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 30/11/14 30/11/13 30/11/12 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 28/11/14 29/11/13 30/11/12 -
Price 0.50 0.49 0.635 0.01 0.01 0.01 0.01 -
P/RPS 1.39 1.64 2.86 0.00 68.83 36.40 17.23 -32.79%
P/EPS 10.65 18.53 34.91 0.00 -4.17 -2.50 -1.79 -
EY 9.39 5.40 2.86 0.00 -24.00 -40.00 -56.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 3.06 4.23 0.00 0.00 0.00 7.69 -16.25%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 30/11/14 30/11/13 30/11/12 CAGR
Date 23/05/19 22/05/18 01/06/17 - 31/12/14 24/01/14 25/01/13 -
Price 0.445 0.535 0.70 0.00 0.01 0.01 0.01 -
P/RPS 1.23 1.79 3.15 0.00 68.83 36.40 17.23 -34.07%
P/EPS 9.48 20.23 38.48 0.00 -4.17 -2.50 -1.79 -
EY 10.55 4.94 2.60 0.00 -24.00 -40.00 -56.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 3.34 4.67 0.00 0.00 0.00 7.69 -17.75%

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