[GFM] QoQ Quarter Result on 31-Aug-2006 [#2]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
08-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
31-Aug-2006 [#2]
Profit Trend
QoQ- 22.32%
YoY- -5.38%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Quarter Result
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 4,211 3,254 2,247 2,730 2,838 1,795 2,351 47.53%
PBT 2,388 2,005 1,065 1,109 907 25 804 106.76%
Tax -1 20 -2 -2 -2 0 -19 -85.98%
NP 2,387 2,025 1,063 1,107 905 25 785 110.03%
-
NP to SH 2,387 2,025 1,063 1,107 905 25 785 110.03%
-
Tax Rate 0.04% -1.00% 0.19% 0.18% 0.22% 0.00% 2.36% -
Total Cost 1,824 1,229 1,184 1,623 1,933 1,770 1,566 10.71%
-
Net Worth 59,962 52,548 51,244 50,318 48,628 59,425 47,824 16.29%
Dividend
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Net Worth 59,962 52,548 51,244 50,318 48,628 59,425 47,824 16.29%
NOSH 221,018 202,500 200,566 201,272 201,111 250,000 201,282 6.44%
Ratio Analysis
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
NP Margin 56.68% 62.23% 47.31% 40.55% 31.89% 1.39% 33.39% -
ROE 3.98% 3.85% 2.07% 2.20% 1.86% 0.04% 1.64% -
Per Share
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 1.91 1.61 1.12 1.36 1.41 0.72 1.17 38.68%
EPS 1.08 1.00 0.53 0.55 0.45 0.01 0.39 97.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2713 0.2595 0.2555 0.25 0.2418 0.2377 0.2376 9.25%
Adjusted Per Share Value based on latest NOSH - 201,272
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 0.55 0.43 0.30 0.36 0.37 0.24 0.31 46.60%
EPS 0.31 0.27 0.14 0.15 0.12 0.00 0.10 112.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.079 0.0692 0.0675 0.0663 0.064 0.0782 0.063 16.30%
Price Multiplier on Financial Quarter End Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 0.97 0.68 0.17 0.16 0.16 0.14 0.17 -
P/RPS 50.91 42.32 15.17 11.80 11.34 19.50 14.55 130.65%
P/EPS 89.81 68.00 32.08 29.09 35.56 1,400.00 43.59 61.98%
EY 1.11 1.47 3.12 3.44 2.81 0.07 2.29 -38.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.58 2.62 0.67 0.64 0.66 0.59 0.72 191.60%
Price Multiplier on Announcement Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 23/07/07 27/04/07 31/01/07 08/11/06 31/07/06 28/04/06 27/01/06 -
Price 0.56 1.09 0.32 0.17 0.17 0.25 0.14 -
P/RPS 29.39 67.83 28.56 12.53 12.05 34.82 11.99 81.89%
P/EPS 51.85 109.00 60.38 30.91 37.78 2,500.00 35.90 27.80%
EY 1.93 0.92 1.66 3.24 2.65 0.04 2.79 -21.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 4.20 1.25 0.68 0.70 1.05 0.59 130.32%

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