[GFM] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 104.73%
YoY- 55.5%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 28,804 124,976 91,144 63,717 32,051 116,869 84,563 -51.25%
PBT 4,800 19,225 14,661 9,973 4,750 17,551 12,850 -48.16%
Tax -2,152 -9,031 -6,856 -4,781 -2,214 -9,150 -7,601 -56.91%
NP 2,648 10,194 7,805 5,192 2,536 8,401 5,249 -36.65%
-
NP to SH 2,648 10,194 7,805 5,192 2,536 8,401 5,249 -36.65%
-
Tax Rate 44.83% 46.98% 46.76% 47.94% 46.61% 52.13% 59.15% -
Total Cost 26,156 114,782 83,339 58,525 29,515 108,468 79,314 -52.29%
-
Net Worth 126,588 129,906 126,851 125,642 114,593 114,191 117,900 4.85%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 126,588 129,906 126,851 125,642 114,593 114,191 117,900 4.85%
NOSH 550,385 550,378 550,378 537,880 520,880 520,880 519,513 3.92%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 9.19% 8.16% 8.56% 8.15% 7.91% 7.19% 6.21% -
ROE 2.09% 7.85% 6.15% 4.13% 2.21% 7.36% 4.45% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 5.23 23.09 17.24 12.17 6.15 23.54 17.21 -54.83%
EPS 0.48 1.88 1.48 0.99 0.49 1.69 1.07 -41.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.24 0.24 0.24 0.22 0.23 0.24 -2.79%
Adjusted Per Share Value based on latest NOSH - 537,880
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 3.79 16.46 12.00 8.39 4.22 15.39 11.13 -51.26%
EPS 0.35 1.34 1.03 0.68 0.33 1.11 0.69 -36.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1667 0.1711 0.167 0.1654 0.1509 0.1504 0.1552 4.88%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.195 0.195 0.26 0.23 0.31 0.18 0.17 -
P/RPS 3.73 0.84 1.51 1.89 5.04 0.76 0.99 142.32%
P/EPS 40.53 10.35 17.61 23.19 63.67 10.64 15.91 86.63%
EY 2.47 9.66 5.68 4.31 1.57 9.40 6.29 -46.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.81 1.08 0.96 1.41 0.78 0.71 12.75%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 25/02/22 25/11/21 26/08/21 27/05/21 25/02/21 26/11/20 -
Price 0.18 0.22 0.21 0.215 0.27 0.18 0.175 -
P/RPS 3.44 0.95 1.22 1.77 4.39 0.76 1.02 125.05%
P/EPS 37.41 11.68 14.22 21.68 55.46 10.64 16.38 73.51%
EY 2.67 8.56 7.03 4.61 1.80 9.40 6.11 -42.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.92 0.88 0.90 1.23 0.78 0.73 4.51%

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