[GFM] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -34.82%
YoY- -22.02%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 84,563 57,654 31,084 130,590 106,301 75,250 42,438 58.15%
PBT 12,850 8,519 3,718 13,420 12,954 11,662 7,481 43.28%
Tax -7,601 -5,180 -2,441 -7,472 -3,828 -3,040 -1,952 146.89%
NP 5,249 3,339 1,277 5,948 9,126 8,622 5,529 -3.39%
-
NP to SH 5,249 3,339 1,277 5,948 9,126 8,622 5,529 -3.39%
-
Tax Rate 59.15% 60.81% 65.65% 55.68% 29.55% 26.07% 26.09% -
Total Cost 79,314 54,315 29,807 124,642 97,175 66,628 36,909 66.29%
-
Net Worth 117,900 118,136 108,625 103,664 94,190 98,891 94,182 16.10%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 117,900 118,136 108,625 103,664 94,190 98,891 94,182 16.10%
NOSH 519,513 472,284 472,284 472,284 471,518 470,913 470,913 6.74%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 6.21% 5.79% 4.11% 4.55% 8.59% 11.46% 13.03% -
ROE 4.45% 2.83% 1.18% 5.74% 9.69% 8.72% 5.87% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 17.21 12.20 6.58 27.71 22.57 15.98 9.01 53.76%
EPS 1.07 0.71 0.27 1.26 1.94 1.83 1.17 -5.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.25 0.23 0.22 0.20 0.21 0.20 12.88%
Adjusted Per Share Value based on latest NOSH - 472,284
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 11.13 7.59 4.09 17.20 14.00 9.91 5.59 58.06%
EPS 0.69 0.44 0.17 0.78 1.20 1.14 0.73 -3.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1552 0.1556 0.143 0.1365 0.124 0.1302 0.124 16.09%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.17 0.19 0.11 0.29 0.34 0.435 0.50 -
P/RPS 0.99 1.56 1.67 1.05 1.51 2.72 5.55 -68.21%
P/EPS 15.91 26.89 40.68 22.97 17.55 23.76 42.59 -48.03%
EY 6.29 3.72 2.46 4.35 5.70 4.21 2.35 92.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.76 0.48 1.32 1.70 2.07 2.50 -56.69%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 21/05/20 28/02/20 27/11/19 27/08/19 23/05/19 -
Price 0.175 0.175 0.195 0.20 0.34 0.40 0.445 -
P/RPS 1.02 1.43 2.96 0.72 1.51 2.50 4.94 -64.96%
P/EPS 16.38 24.77 72.12 15.84 17.55 21.85 37.90 -42.74%
EY 6.11 4.04 1.39 6.31 5.70 4.58 2.64 74.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.70 0.85 0.91 1.70 1.90 2.23 -52.40%

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