[GFM] YoY Quarter Result on 30-Nov-2003 [#3]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
19-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
30-Nov-2003 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Quarter Result
30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Revenue 2,247 2,351 2,511 2,175 1.09%
PBT 1,065 804 1,135 1,020 1.44%
Tax -2 -19 0 0 -
NP 1,063 785 1,135 1,020 1.38%
-
NP to SH 1,063 785 1,135 1,020 1.38%
-
Tax Rate 0.19% 2.36% 0.00% 0.00% -
Total Cost 1,184 1,566 1,376 1,155 0.82%
-
Net Worth 51,244 47,824 26,363 6,497 98.93%
Dividend
30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Net Worth 51,244 47,824 26,363 6,497 98.93%
NOSH 200,566 201,282 199,122 102,000 25.25%
Ratio Analysis
30/11/06 30/11/05 30/11/04 30/11/03 CAGR
NP Margin 47.31% 33.39% 45.20% 46.90% -
ROE 2.07% 1.64% 4.31% 15.70% -
Per Share
30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 1.12 1.17 1.26 2.13 -19.27%
EPS 0.53 0.39 0.57 1.00 -19.05%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.2555 0.2376 0.1324 0.0637 58.81%
Adjusted Per Share Value based on latest NOSH - 102,000
30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 0.30 0.31 0.33 0.29 1.13%
EPS 0.14 0.10 0.15 0.13 2.49%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0675 0.063 0.0347 0.0086 98.60%
Price Multiplier on Financial Quarter End Date
30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 30/11/06 30/11/05 30/11/04 - -
Price 0.17 0.17 0.26 0.00 -
P/RPS 15.17 14.55 20.62 0.00 -
P/EPS 32.08 43.59 45.61 0.00 -
EY 3.12 2.29 2.19 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.72 1.96 0.00 -
Price Multiplier on Announcement Date
30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 31/01/07 27/01/06 28/01/05 19/01/04 -
Price 0.32 0.14 0.25 0.50 -
P/RPS 28.56 11.99 19.83 23.45 6.78%
P/EPS 60.38 35.90 43.86 50.00 6.48%
EY 1.66 2.79 2.28 2.00 -6.01%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.59 1.89 7.85 -45.76%

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