[GFM] QoQ TTM Result on 30-Nov-2016

Announcement Date
04-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Nov-2016
Profit Trend
QoQ- -56.57%
YoY- -3.86%
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 31/08/16 30/06/16 CAGR
Revenue 75,007 48,991 25,248 74 27 48 37 202621.62%
PBT 10,377 6,925 3,834 -1,669 -1,066 -1,378 -1,005 -1132.53%
Tax -3,664 -2,904 -2,133 0 0 0 0 -
NP 6,713 4,021 1,701 -1,669 -1,066 -1,378 -1,005 -767.96%
-
NP to SH 6,713 4,021 1,701 -1,669 -1,066 -1,378 -1,005 -767.96%
-
Tax Rate 35.31% 41.94% 55.63% - - - - -
Total Cost 68,294 44,970 23,547 1,743 1,093 1,426 1,042 6454.12%
-
Net Worth 59,934 0 5,667 -9,894 0 -9,921 0 -
Dividend
30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 31/08/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 31/08/16 30/06/16 CAGR
Net Worth 59,934 0 5,667 -9,894 0 -9,921 0 -
NOSH 428,103 428,103 40,484 727,500 745,999 745,999 769,999 -44.40%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 31/08/16 30/06/16 CAGR
NP Margin 8.95% 8.21% 6.74% -2,255.41% -3,948.15% -2,870.83% -2,716.22% -
ROE 11.20% 0.00% 30.01% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 31/08/16 30/06/16 CAGR
RPS 17.52 11.44 62.37 0.01 0.00 0.01 0.00 -
EPS 1.57 0.94 4.20 -0.23 -0.14 -0.18 -0.13 -1307.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.00 0.14 -0.0136 0.00 -0.0133 0.00 -
Adjusted Per Share Value based on latest NOSH - 727,500
30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 31/08/16 30/06/16 CAGR
RPS 9.88 6.45 3.32 0.01 0.00 0.01 0.00 -
EPS 0.88 0.53 0.22 -0.22 -0.14 -0.18 -0.13 -776.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0789 0.00 0.0075 -0.013 0.00 -0.0131 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 31/08/16 30/06/16 CAGR
Date 30/06/17 31/03/17 30/12/16 30/11/16 30/09/16 30/08/16 30/06/16 -
Price 0.665 0.635 0.01 0.01 0.01 0.01 0.01 -
P/RPS 3.80 5.55 0.02 98.31 276.30 155.42 208.11 -98.17%
P/EPS 42.41 67.61 0.24 -4.36 -7.00 -5.41 -7.66 -653.65%
EY 2.36 1.48 420.17 -22.94 -14.29 -18.47 -13.05 -118.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.75 0.00 0.07 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 31/08/16 30/06/16 CAGR
Date 25/08/17 01/06/17 06/04/17 04/01/17 - 26/10/16 - -
Price 0.62 0.70 0.755 0.01 0.00 0.01 0.00 -
P/RPS 3.54 6.12 1.21 98.31 0.00 155.42 0.00 -
P/EPS 39.54 74.53 17.97 -4.36 0.00 -5.41 0.00 -
EY 2.53 1.34 5.57 -22.94 0.00 -18.47 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.43 0.00 5.39 0.00 0.00 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