[GFM] QoQ Annualized Quarter Result on 28-Feb-2007 [#4]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
27-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
28-Feb-2007 [#4]
Profit Trend
QoQ- 24.41%
YoY- 66.96%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 16,008 17,286 16,844 11,069 10,420 11,136 11,352 25.72%
PBT 9,373 10,170 9,552 5,085 4,106 4,032 3,628 88.17%
Tax -6 -6 -4 14 0 -8 -8 -17.43%
NP 9,366 10,164 9,548 5,099 4,106 4,024 3,620 88.35%
-
NP to SH 9,366 10,164 9,548 5,099 4,098 4,024 3,620 88.35%
-
Tax Rate 0.06% 0.06% 0.04% -0.28% 0.00% 0.20% 0.22% -
Total Cost 6,641 7,122 7,296 5,970 6,313 7,112 7,732 -9.63%
-
Net Worth 67,114 62,187 59,962 52,300 51,333 49,801 48,628 23.93%
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 67,114 62,187 59,962 52,300 51,333 49,801 48,628 23.93%
NOSH 235,738 222,894 221,018 201,541 200,915 199,207 201,111 11.16%
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin 58.51% 58.80% 56.68% 46.07% 39.41% 36.14% 31.89% -
ROE 13.96% 16.34% 15.92% 9.75% 7.98% 8.08% 7.44% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 6.79 7.76 7.62 5.49 5.19 5.59 5.64 13.15%
EPS 3.97 4.56 4.32 2.53 2.04 2.02 1.80 69.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2847 0.279 0.2713 0.2595 0.2555 0.25 0.2418 11.49%
Adjusted Per Share Value based on latest NOSH - 202,500
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 2.11 2.28 2.22 1.46 1.37 1.47 1.49 26.07%
EPS 1.23 1.34 1.26 0.67 0.54 0.53 0.48 87.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0884 0.0819 0.079 0.0689 0.0676 0.0656 0.064 24.00%
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 0.25 0.38 0.97 0.68 0.17 0.16 0.16 -
P/RPS 3.68 4.90 12.73 12.38 3.28 2.86 2.83 19.11%
P/EPS 6.29 8.33 22.45 26.88 8.33 7.92 8.89 -20.58%
EY 15.89 12.00 4.45 3.72 12.00 12.63 11.25 25.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.36 3.58 2.62 0.67 0.64 0.66 21.12%
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 24/01/08 29/10/07 23/07/07 27/04/07 31/01/07 08/11/06 31/07/06 -
Price 0.23 0.37 0.56 1.09 0.32 0.17 0.17 -
P/RPS 3.39 4.77 7.35 19.85 6.17 3.04 3.01 8.24%
P/EPS 5.79 8.11 12.96 43.08 15.69 8.42 9.44 -27.78%
EY 17.28 12.32 7.71 2.32 6.38 11.88 10.59 38.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.33 2.06 4.20 1.25 0.68 0.70 10.20%

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