[GFM] YoY Annualized Quarter Result on 31-May-2009 [#1]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
22-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
31-May-2009 [#1]
Profit Trend
QoQ- 103.33%
YoY- -97.32%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/12 30/11/11 31/05/10 31/05/09 31/05/07 31/05/06 31/05/05 CAGR
Revenue 456 0 15,424 12,732 16,844 11,352 14,196 -36.74%
PBT -4,400 0 820 260 9,552 3,628 4,396 -
Tax 0 0 -8 -4 -4 -8 0 -
NP -4,400 0 812 256 9,548 3,620 4,396 -
-
NP to SH -4,400 0 812 256 9,548 3,620 4,396 -
-
Tax Rate - - 0.98% 1.54% 0.04% 0.22% 0.00% -
Total Cost 4,856 0 14,612 12,476 7,296 7,732 9,800 -8.92%
-
Net Worth 1,021 37,863 67,463 53,589 59,962 48,628 26,815 -35.29%
Dividend
30/11/12 30/11/11 31/05/10 31/05/09 31/05/07 31/05/06 31/05/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 30/11/11 31/05/10 31/05/09 31/05/07 31/05/06 31/05/05 CAGR
Net Worth 1,021 37,863 67,463 53,589 59,962 48,628 26,815 -35.29%
NOSH 785,714 749,767 676,666 213,333 221,018 201,111 199,818 20.00%
Ratio Analysis
30/11/12 30/11/11 31/05/10 31/05/09 31/05/07 31/05/06 31/05/05 CAGR
NP Margin -964.91% 0.00% 5.26% 2.01% 56.68% 31.89% 30.97% -
ROE -430.77% 0.00% 1.20% 0.48% 15.92% 7.44% 16.39% -
Per Share
30/11/12 30/11/11 31/05/10 31/05/09 31/05/07 31/05/06 31/05/05 CAGR
RPS 0.06 0.00 2.28 5.97 7.62 5.64 7.10 -47.05%
EPS -0.56 0.00 0.12 0.12 4.32 1.80 2.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0013 0.0505 0.0997 0.2512 0.2713 0.2418 0.1342 -46.08%
Adjusted Per Share Value based on latest NOSH - 213,333
30/11/12 30/11/11 31/05/10 31/05/09 31/05/07 31/05/06 31/05/05 CAGR
RPS 0.06 0.00 2.03 1.68 2.22 1.49 1.87 -36.75%
EPS -0.58 0.00 0.11 0.03 1.26 0.48 0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0013 0.0499 0.0888 0.0706 0.0789 0.064 0.0353 -35.58%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 31/05/10 31/05/09 31/05/07 31/05/06 31/05/05 CAGR
Date 30/11/12 30/11/11 31/05/10 29/05/09 31/05/07 31/05/06 31/05/05 -
Price 0.01 0.09 0.08 0.12 0.97 0.16 0.19 -
P/RPS 17.23 0.00 3.51 2.01 12.73 2.83 2.67 28.19%
P/EPS -1.79 0.00 66.67 100.00 22.45 8.89 8.64 -
EY -56.00 0.00 1.50 1.00 4.45 11.25 11.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.69 1.78 0.80 0.48 3.58 0.66 1.42 25.23%
Price Multiplier on Announcement Date
30/11/12 30/11/11 31/05/10 31/05/09 31/05/07 31/05/06 31/05/05 CAGR
Date 25/01/13 20/01/12 20/07/10 22/07/09 23/07/07 31/07/06 29/07/05 -
Price 0.01 0.08 0.07 0.15 0.56 0.17 0.23 -
P/RPS 17.23 0.00 3.07 2.51 7.35 3.01 3.24 24.93%
P/EPS -1.79 0.00 58.33 125.00 12.96 9.44 10.45 -
EY -56.00 0.00 1.71 0.80 7.71 10.59 9.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.69 1.58 0.70 0.60 2.06 0.70 1.71 22.17%

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