[GFM] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 61.59%
YoY- -7.28%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 75,250 42,438 123,095 89,292 61,099 31,919 104,472 -19.69%
PBT 11,662 7,481 12,263 9,971 5,903 4,081 14,695 -14.31%
Tax -3,040 -1,952 -4,635 -4,034 -2,229 -1,251 -4,709 -25.36%
NP 8,622 5,529 7,628 5,937 3,674 2,830 9,986 -9.35%
-
NP to SH 8,622 5,529 7,628 5,937 3,674 2,830 9,986 -9.35%
-
Tax Rate 26.07% 26.09% 37.80% 40.46% 37.76% 30.65% 32.04% -
Total Cost 66,628 36,909 115,467 83,355 57,425 29,089 94,486 -20.82%
-
Net Worth 98,891 94,182 88,267 78,209 72,824 68,496 64,215 33.46%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 98,891 94,182 88,267 78,209 72,824 68,496 64,215 33.46%
NOSH 470,913 470,913 470,913 454,802 440,702 428,103 428,103 6.57%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 11.46% 13.03% 6.20% 6.65% 6.01% 8.87% 9.56% -
ROE 8.72% 5.87% 8.64% 7.59% 5.04% 4.13% 15.55% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 15.98 9.01 27.89 20.55 14.26 7.46 24.40 -24.64%
EPS 1.83 1.17 1.73 1.37 0.86 0.66 2.33 -14.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.20 0.18 0.17 0.16 0.15 25.22%
Adjusted Per Share Value based on latest NOSH - 454,802
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 9.91 5.59 16.21 11.76 8.05 4.20 13.76 -19.70%
EPS 1.14 0.73 1.00 0.78 0.48 0.37 1.31 -8.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1302 0.124 0.1162 0.103 0.0959 0.0902 0.0846 33.40%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.435 0.50 0.43 0.475 0.555 0.49 0.50 -
P/RPS 2.72 5.55 1.54 2.31 3.89 6.57 2.05 20.80%
P/EPS 23.76 42.59 24.88 34.76 64.71 74.12 21.44 7.10%
EY 4.21 2.35 4.02 2.88 1.55 1.35 4.67 -6.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 2.50 2.15 2.64 3.26 3.06 3.33 -27.22%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 23/05/19 28/02/19 22/11/18 27/08/18 22/05/18 27/02/18 -
Price 0.40 0.445 0.48 0.51 0.51 0.535 0.55 -
P/RPS 2.50 4.94 1.72 2.48 3.58 7.18 2.25 7.29%
P/EPS 21.85 37.90 27.77 37.32 59.46 80.93 23.58 -4.96%
EY 4.58 2.64 3.60 2.68 1.68 1.24 4.24 5.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 2.23 2.40 2.83 3.00 3.34 3.67 -35.60%

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