[GFM] YoY Annualized Quarter Result on 31-May-2006 [#1]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
31-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
31-May-2006 [#1]
Profit Trend
QoQ- 18.53%
YoY- -17.65%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Revenue 12,732 12,820 16,844 11,352 14,196 10,688 3.55%
PBT 260 220 9,552 3,628 4,396 4,236 -42.75%
Tax -4 -8 -4 -8 0 0 -
NP 256 212 9,548 3,620 4,396 4,236 -42.93%
-
NP to SH 256 212 9,548 3,620 4,396 4,236 -42.93%
-
Tax Rate 1.54% 3.64% 0.04% 0.22% 0.00% 0.00% -
Total Cost 12,476 12,608 7,296 7,732 9,800 6,452 14.08%
-
Net Worth 53,589 75,790 59,962 48,628 26,815 25,416 16.08%
Dividend
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Net Worth 53,589 75,790 59,962 48,628 26,815 25,416 16.08%
NOSH 213,333 265,000 221,018 201,111 199,818 199,811 1.31%
Ratio Analysis
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
NP Margin 2.01% 1.65% 56.68% 31.89% 30.97% 39.63% -
ROE 0.48% 0.28% 15.92% 7.44% 16.39% 16.67% -
Per Share
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 5.97 4.84 7.62 5.64 7.10 5.35 2.21%
EPS 0.12 0.08 4.32 1.80 2.20 2.12 -43.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2512 0.286 0.2713 0.2418 0.1342 0.1272 14.57%
Adjusted Per Share Value based on latest NOSH - 201,111
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 1.68 1.69 2.22 1.49 1.87 1.41 3.56%
EPS 0.03 0.03 1.26 0.48 0.58 0.56 -44.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0706 0.0998 0.0789 0.064 0.0353 0.0335 16.06%
Price Multiplier on Financial Quarter End Date
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 -
Price 0.12 0.17 0.97 0.16 0.19 0.25 -
P/RPS 2.01 3.51 12.73 2.83 2.67 4.67 -15.50%
P/EPS 100.00 212.50 22.45 8.89 8.64 11.79 53.31%
EY 1.00 0.47 4.45 11.25 11.58 8.48 -34.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.59 3.58 0.66 1.42 1.97 -24.59%
Price Multiplier on Announcement Date
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 22/07/09 31/07/08 23/07/07 31/07/06 29/07/05 18/06/04 -
Price 0.15 0.12 0.56 0.17 0.23 0.25 -
P/RPS 2.51 2.48 7.35 3.01 3.24 4.67 -11.67%
P/EPS 125.00 150.00 12.96 9.44 10.45 11.79 60.31%
EY 0.80 0.67 7.71 10.59 9.57 8.48 -37.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.42 2.06 0.70 1.71 1.97 -21.15%

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