[GFM] QoQ TTM Result on 28-Feb-2010 [#4]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
30-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
28-Feb-2010 [#4]
Profit Trend
QoQ- 44.06%
YoY- 61.35%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
TTM Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 9,674 10,366 10,263 9,860 8,719 7,138 5,812 40.40%
PBT -3,004 -2,984 -2,983 -3,123 -5,155 -6,283 -7,446 -45.37%
Tax 240 239 236 237 -4 -10 -10 -
NP -2,764 -2,745 -2,747 -2,886 -5,159 -6,293 -7,456 -48.36%
-
NP to SH -2,764 -2,745 -2,747 -2,886 -5,159 -6,293 -7,456 -48.36%
-
Tax Rate - - - - - - - -
Total Cost 12,438 13,111 13,010 12,746 13,878 13,431 13,268 -4.21%
-
Net Worth 70,394 0 67,463 46,665 23,369 0 0 -
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 70,394 0 67,463 46,665 23,369 0 0 -
NOSH 725,714 676,666 676,666 468,999 231,839 213,333 213,333 126.02%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin -28.57% -26.48% -26.77% -29.27% -59.17% -88.16% -128.29% -
ROE -3.93% 0.00% -4.07% -6.18% -22.08% 0.00% 0.00% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 1.33 1.53 1.52 2.10 3.76 3.35 2.72 -37.90%
EPS -0.38 -0.41 -0.41 -0.62 -2.23 -2.95 -3.50 -77.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.097 0.00 0.0997 0.0995 0.1008 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 468,999
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 1.27 1.36 1.35 1.30 1.15 0.94 0.77 39.55%
EPS -0.36 -0.36 -0.36 -0.38 -0.68 -0.83 -0.98 -48.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0927 0.00 0.0888 0.0614 0.0308 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.06 0.07 0.08 0.08 0.09 0.08 0.12 -
P/RPS 4.50 4.57 5.27 3.81 2.39 2.39 4.40 1.50%
P/EPS -15.75 -17.26 -19.71 -13.00 -4.04 -2.71 -3.43 176.00%
EY -6.35 -5.80 -5.07 -7.69 -24.73 -36.87 -29.13 -63.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.00 0.80 0.80 0.89 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 07/01/11 28/10/10 20/07/10 30/04/10 22/01/10 29/10/09 22/07/09 -
Price 0.08 0.09 0.07 0.08 0.09 0.08 0.15 -
P/RPS 6.00 5.87 4.62 3.81 2.39 2.39 5.51 5.83%
P/EPS -21.00 -22.19 -17.24 -13.00 -4.04 -2.71 -4.29 188.01%
EY -4.76 -4.51 -5.80 -7.69 -24.73 -36.87 -23.30 -65.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.00 0.70 0.80 0.89 0.00 0.00 -

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