[GFM] QoQ Annualized 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- 87.25%
YoY- 163.76%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 15,048 16,008 17,286 16,844 11,069 10,420 11,136 22.24%
PBT 7,249 9,373 10,170 9,552 5,085 4,106 4,032 47.90%
Tax -190 -6 -6 -4 14 0 -8 727.84%
NP 7,059 9,366 10,164 9,548 5,099 4,106 4,024 45.50%
-
NP to SH 7,059 9,366 10,164 9,548 5,099 4,098 4,024 45.50%
-
Tax Rate 2.62% 0.06% 0.06% 0.04% -0.28% 0.00% 0.20% -
Total Cost 7,989 6,641 7,122 7,296 5,970 6,313 7,112 8.06%
-
Net Worth 68,484 67,114 62,187 59,962 52,300 51,333 49,801 23.68%
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 68,484 67,114 62,187 59,962 52,300 51,333 49,801 23.68%
NOSH 239,288 235,738 222,894 221,018 201,541 200,915 199,207 13.01%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin 46.91% 58.51% 58.80% 56.68% 46.07% 39.41% 36.14% -
ROE 10.31% 13.96% 16.34% 15.92% 9.75% 7.98% 8.08% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 6.29 6.79 7.76 7.62 5.49 5.19 5.59 8.19%
EPS 2.95 3.97 4.56 4.32 2.53 2.04 2.02 28.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2862 0.2847 0.279 0.2713 0.2595 0.2555 0.25 9.44%
Adjusted Per Share Value based on latest NOSH - 221,018
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 1.98 2.11 2.28 2.22 1.46 1.37 1.47 21.98%
EPS 0.93 1.23 1.34 1.26 0.67 0.54 0.53 45.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0902 0.0884 0.0819 0.079 0.0689 0.0676 0.0656 23.67%
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 -
Price 0.19 0.25 0.38 0.97 0.68 0.17 0.16 -
P/RPS 3.02 3.68 4.90 12.73 12.38 3.28 2.86 3.69%
P/EPS 6.44 6.29 8.33 22.45 26.88 8.33 7.92 -12.89%
EY 15.53 15.89 12.00 4.45 3.72 12.00 12.63 14.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.88 1.36 3.58 2.62 0.67 0.64 2.07%
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 30/04/08 24/01/08 29/10/07 23/07/07 27/04/07 31/01/07 08/11/06 -
Price 0.19 0.23 0.37 0.56 1.09 0.32 0.17 -
P/RPS 3.02 3.39 4.77 7.35 19.85 6.17 3.04 -0.43%
P/EPS 6.44 5.79 8.11 12.96 43.08 15.69 8.42 -16.37%
EY 15.53 17.28 12.32 7.71 2.32 6.38 11.88 19.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.81 1.33 2.06 4.20 1.25 0.68 -1.97%

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