[GFM] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
22-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 13.36%
YoY- 45.35%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/11/14 CAGR
Revenue 128,204 124,336 169,752 127,676 95,016 0 108 205.60%
PBT 19,000 14,872 29,924 16,324 10,872 0 -1,784 -
Tax -8,856 -9,764 -7,808 -5,004 -3,084 0 0 -
NP 10,144 5,108 22,116 11,320 7,788 0 -1,784 -
-
NP to SH 10,144 5,108 22,116 11,320 7,788 0 -1,784 -
-
Tax Rate 46.61% 65.65% 26.09% 30.65% 28.37% - - -
Total Cost 118,060 119,228 147,636 116,356 87,228 0 1,892 91.99%
-
Net Worth 114,593 108,625 94,182 68,496 64,215 0 -7,136 -
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/11/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/11/14 CAGR
Net Worth 114,593 108,625 94,182 68,496 64,215 0 -7,136 -
NOSH 520,880 472,284 470,913 428,103 428,103 860,000 743,333 -5.45%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/11/14 CAGR
NP Margin 7.91% 4.11% 13.03% 8.87% 8.20% 0.00% -1,651.85% -
ROE 8.85% 4.70% 23.48% 16.53% 12.13% 0.00% 0.00% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/11/14 CAGR
RPS 24.61 26.33 36.05 29.82 22.19 0.00 0.01 242.87%
EPS 1.96 1.08 4.68 2.64 0.00 0.00 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.23 0.20 0.16 0.15 0.00 -0.0096 -
Adjusted Per Share Value based on latest NOSH - 428,103
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/11/14 CAGR
RPS 16.88 16.37 22.35 16.81 12.51 0.00 0.01 223.06%
EPS 1.34 0.67 2.91 1.49 1.03 0.00 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1509 0.143 0.124 0.0902 0.0845 0.00 -0.0094 -
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/11/14 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 28/11/14 -
Price 0.31 0.11 0.50 0.49 0.635 0.01 0.01 -
P/RPS 1.26 0.42 1.39 1.64 2.86 0.00 68.83 -46.80%
P/EPS 15.92 10.17 10.65 18.53 34.91 0.00 -4.17 -
EY 6.28 9.83 9.39 5.40 2.86 0.00 -24.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.48 2.50 3.06 4.23 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/11/14 CAGR
Date 27/05/21 21/05/20 23/05/19 22/05/18 01/06/17 - 31/12/14 -
Price 0.27 0.195 0.445 0.535 0.70 0.00 0.01 -
P/RPS 1.10 0.74 1.23 1.79 3.15 0.00 68.83 -47.93%
P/EPS 13.86 18.03 9.48 20.23 38.48 0.00 -4.17 -
EY 7.21 5.55 10.55 4.94 2.60 0.00 -24.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.85 2.23 3.34 4.67 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