[GFM] YoY Annualized Quarter Result on 31-May-2016 [#3]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
28-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
31-May-2016 [#3]
Profit Trend
QoQ--%
YoY- -6.81%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Revenue 119,056 100,044 0 84 118 181 370 195.01%
PBT 13,294 11,452 0 -1,841 -1,724 -2,492 -7,102 -
Tax -5,378 -2,914 0 0 0 -2 0 -
NP 7,916 8,537 0 -1,841 -1,724 -2,494 -7,102 -
-
NP to SH 7,916 8,537 0 -1,841 -1,724 -2,494 -7,102 -
-
Tax Rate 40.45% 25.45% - - - - - -
Total Cost 111,140 91,506 0 1,925 1,842 2,675 7,473 65.83%
-
Net Worth 78,209 59,934 0 -10,398 -8,566 -6,833 3,793 76.30%
Dividend
30/09/18 30/09/17 30/09/16 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Net Worth 78,209 59,934 0 -10,398 -8,566 -6,833 3,793 76.30%
NOSH 454,802 428,103 797,272 812,352 808,125 813,478 807,121 -10.19%
Ratio Analysis
30/09/18 30/09/17 30/09/16 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
NP Margin 6.65% 8.53% 0.00% -2,192.06% -1,452.82% -1,375.74% -1,916.19% -
ROE 10.12% 14.24% 0.00% 0.00% 0.00% 0.00% -187.23% -
Per Share
30/09/18 30/09/17 30/09/16 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 27.40 23.37 0.00 0.01 0.01 0.02 0.05 225.96%
EPS 1.83 2.00 0.00 -0.23 -0.21 0.31 -0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.14 0.00 -0.0128 -0.0106 -0.0084 0.0047 97.98%
Adjusted Per Share Value based on latest NOSH - 769,999
30/09/18 30/09/17 30/09/16 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 15.67 13.17 0.00 0.01 0.02 0.02 0.05 193.56%
EPS 1.04 1.12 0.00 -0.24 -0.23 -0.33 -0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.103 0.0789 0.00 -0.0137 -0.0113 -0.009 0.005 76.27%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 28/09/18 29/09/17 30/09/16 31/05/16 29/05/15 30/05/14 31/05/13 -
Price 0.475 0.615 0.01 0.01 0.01 0.01 0.01 -
P/RPS 1.73 2.63 0.00 96.71 68.10 44.86 21.77 -37.78%
P/EPS 26.07 30.84 0.00 -4.41 -4.69 -3.26 -1.14 -
EY 3.84 3.24 0.00 -22.67 -21.33 -30.67 -88.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 4.39 0.00 0.00 0.00 0.00 2.13 4.10%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 22/11/18 20/11/17 - 28/07/16 15/06/15 24/07/14 31/07/13 -
Price 0.51 0.515 0.00 0.01 0.01 0.01 0.01 -
P/RPS 1.86 2.20 0.00 96.71 68.10 44.86 21.77 -36.93%
P/EPS 27.99 25.82 0.00 -4.41 -4.69 -3.26 -1.14 -
EY 3.57 3.87 0.00 -22.67 -21.33 -30.67 -88.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.83 3.68 0.00 0.00 0.00 0.00 2.13 5.46%

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