[GFM] YoY Cumulative Quarter Result on 30-Nov-2004 [#3]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
28-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
30-Nov-2004 [#3]
Profit Trend
QoQ- 53.03%
YoY- 30.23%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Cumulative Result
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Revenue 12,006 7,815 8,953 7,782 6,261 17.66%
PBT 7,030 3,080 3,074 3,278 2,517 29.25%
Tax -5 0 -19 0 0 -
NP 7,025 3,080 3,055 3,278 2,517 29.23%
-
NP to SH 7,025 3,074 3,055 3,278 2,517 29.23%
-
Tax Rate 0.07% 0.00% 0.62% 0.00% 0.00% -
Total Cost 4,981 4,735 5,898 4,504 3,744 7.39%
-
Net Worth 67,114 51,333 47,442 26,463 8,016 70.04%
Dividend
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Net Worth 67,114 51,333 47,442 26,463 8,016 70.04%
NOSH 235,738 200,915 199,673 199,878 125,850 16.97%
Ratio Analysis
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
NP Margin 58.51% 39.41% 34.12% 42.12% 40.20% -
ROE 10.47% 5.99% 6.44% 12.39% 31.40% -
Per Share
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 5.09 3.89 4.48 3.89 4.97 0.59%
EPS 2.98 1.53 1.53 1.64 2.00 10.47%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2847 0.2555 0.2376 0.1324 0.0637 45.36%
Adjusted Per Share Value based on latest NOSH - 199,122
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 1.58 1.03 1.18 1.02 0.82 17.80%
EPS 0.92 0.40 0.40 0.43 0.33 29.19%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0884 0.0676 0.0625 0.0348 0.0106 69.87%
Price Multiplier on Financial Quarter End Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 30/11/07 30/11/06 30/11/05 30/11/04 - -
Price 0.25 0.17 0.17 0.26 0.00 -
P/RPS 4.91 4.37 3.79 6.68 0.00 -
P/EPS 8.39 11.11 11.11 15.85 0.00 -
EY 11.92 9.00 9.00 6.31 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.67 0.72 1.96 0.00 -
Price Multiplier on Announcement Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 24/01/08 31/01/07 27/01/06 28/01/05 19/01/04 -
Price 0.23 0.32 0.14 0.25 0.50 -
P/RPS 4.52 8.23 3.12 6.42 10.05 -18.09%
P/EPS 7.72 20.92 9.15 15.24 25.00 -25.43%
EY 12.96 4.78 10.93 6.56 4.00 34.13%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.25 0.59 1.89 7.85 -43.30%

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