[GFM] YoY Cumulative Quarter Result on 31-May-2007 [#1]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
23-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2008
Quarter
31-May-2007 [#1]
Profit Trend
QoQ- -53.19%
YoY- 163.76%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Cumulative Result
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Revenue 3,856 3,183 3,205 4,211 2,838 3,549 2,672 6.30%
PBT 205 65 55 2,388 907 1,099 1,059 -23.93%
Tax -2 -1 -2 -1 -2 0 0 -
NP 203 64 53 2,387 905 1,099 1,059 -24.05%
-
NP to SH 203 64 53 2,387 905 1,099 1,059 -24.05%
-
Tax Rate 0.98% 1.54% 3.64% 0.04% 0.22% 0.00% 0.00% -
Total Cost 3,653 3,119 3,152 1,824 1,933 2,450 1,613 14.58%
-
Net Worth 67,463 53,589 75,790 59,962 48,628 26,815 25,416 17.65%
Dividend
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Net Worth 67,463 53,589 75,790 59,962 48,628 26,815 25,416 17.65%
NOSH 676,666 213,333 265,000 221,018 201,111 199,818 199,811 22.53%
Ratio Analysis
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
NP Margin 5.26% 2.01% 1.65% 56.68% 31.89% 30.97% 39.63% -
ROE 0.30% 0.12% 0.07% 3.98% 1.86% 4.10% 4.17% -
Per Share
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 0.57 1.49 1.21 1.91 1.41 1.78 1.34 -13.27%
EPS 0.03 0.03 0.02 1.08 0.45 0.55 0.53 -38.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0997 0.2512 0.286 0.2713 0.2418 0.1342 0.1272 -3.97%
Adjusted Per Share Value based on latest NOSH - 221,018
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 0.51 0.42 0.42 0.55 0.37 0.47 0.35 6.47%
EPS 0.03 0.01 0.01 0.31 0.12 0.14 0.14 -22.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0888 0.0706 0.0998 0.0789 0.064 0.0353 0.0335 17.63%
Price Multiplier on Financial Quarter End Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 -
Price 0.08 0.12 0.17 0.97 0.16 0.19 0.25 -
P/RPS 14.04 8.04 14.06 50.91 11.34 10.70 18.69 -4.65%
P/EPS 266.67 400.00 850.00 89.81 35.56 34.55 47.17 33.45%
EY 0.38 0.25 0.12 1.11 2.81 2.89 2.12 -24.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.48 0.59 3.58 0.66 1.42 1.97 -13.94%
Price Multiplier on Announcement Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 20/07/10 22/07/09 31/07/08 23/07/07 31/07/06 29/07/05 18/06/04 -
Price 0.07 0.15 0.12 0.56 0.17 0.23 0.25 -
P/RPS 12.28 10.05 9.92 29.39 12.05 12.95 18.69 -6.75%
P/EPS 233.33 500.00 600.00 51.85 37.78 41.82 47.17 30.51%
EY 0.43 0.20 0.17 1.93 2.65 2.39 2.12 -23.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.60 0.42 2.06 0.70 1.71 1.97 -15.83%

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