[GFM] QoQ TTM Result on 28-Feb-2007 [#4]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
27-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
28-Feb-2007 [#4]
Profit Trend
QoQ- 64.52%
YoY- 65.64%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
TTM Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 15,260 14,144 12,442 11,069 9,610 9,714 10,037 32.18%
PBT 9,035 8,155 6,567 5,086 3,106 2,845 2,906 112.87%
Tax 15 15 15 14 -6 -23 -21 -
NP 9,050 8,170 6,582 5,100 3,100 2,822 2,885 114.14%
-
NP to SH 9,050 8,170 6,582 5,100 3,100 2,822 2,885 114.14%
-
Tax Rate -0.17% -0.18% -0.23% -0.28% 0.19% 0.81% 0.72% -
Total Cost 6,210 5,974 5,860 5,969 6,510 6,892 7,152 -8.97%
-
Net Worth 71,840 62,140 59,962 52,548 51,244 50,318 48,628 29.68%
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 71,840 62,140 59,962 52,548 51,244 50,318 48,628 29.68%
NOSH 252,337 222,727 221,018 202,500 200,566 201,272 201,111 16.31%
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin 59.31% 57.76% 52.90% 46.07% 32.26% 29.05% 28.74% -
ROE 12.60% 13.15% 10.98% 9.71% 6.05% 5.61% 5.93% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 6.05 6.35 5.63 5.47 4.79 4.83 4.99 13.68%
EPS 3.59 3.67 2.98 2.52 1.55 1.40 1.43 84.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2847 0.279 0.2713 0.2595 0.2555 0.25 0.2418 11.49%
Adjusted Per Share Value based on latest NOSH - 202,500
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 2.01 1.86 1.64 1.46 1.27 1.28 1.32 32.32%
EPS 1.19 1.08 0.87 0.67 0.41 0.37 0.38 113.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0946 0.0818 0.079 0.0692 0.0675 0.0663 0.064 29.72%
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 0.25 0.38 0.97 0.68 0.17 0.16 0.16 -
P/RPS 4.13 5.98 17.23 12.44 3.55 3.32 3.21 18.27%
P/EPS 6.97 10.36 32.57 27.00 11.00 11.41 11.15 -26.86%
EY 14.35 9.65 3.07 3.70 9.09 8.76 8.97 36.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.36 3.58 2.62 0.67 0.64 0.66 21.12%
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 24/01/08 29/10/07 23/07/07 27/04/07 31/01/07 08/11/06 31/07/06 -
Price 0.23 0.37 0.56 1.09 0.32 0.17 0.17 -
P/RPS 3.80 5.83 9.95 19.94 6.68 3.52 3.41 7.47%
P/EPS 6.41 10.09 18.80 43.28 20.70 12.12 11.85 -33.58%
EY 15.59 9.91 5.32 2.31 4.83 8.25 8.44 50.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.33 2.06 4.20 1.25 0.68 0.70 10.20%

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