[GFM] QoQ TTM Result on 31-Dec-2017 [#4]

Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 13.87%
YoY- 486.95%
Quarter Report
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 118,731 115,801 112,637 104,472 100,244 75,007 48,991 80.32%
PBT 16,073 14,425 16,053 14,692 13,087 10,377 6,925 75.21%
Tax -6,556 -5,406 -5,188 -4,708 -4,319 -3,664 -2,904 72.00%
NP 9,517 9,019 10,865 9,984 8,768 6,713 4,021 77.50%
-
NP to SH 9,517 9,019 10,865 9,984 8,768 6,713 4,021 77.50%
-
Tax Rate 40.79% 37.48% 32.32% 32.04% 33.00% 35.31% 41.94% -
Total Cost 109,214 106,782 101,772 94,488 91,476 68,294 44,970 80.57%
-
Net Worth 78,209 72,824 68,496 64,215 59,934 59,934 0 -
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 78,209 72,824 68,496 64,215 59,934 59,934 0 -
NOSH 454,802 440,702 428,103 428,103 428,103 428,103 428,103 4.11%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 8.02% 7.79% 9.65% 9.56% 8.75% 8.95% 8.21% -
ROE 12.17% 12.38% 15.86% 15.55% 14.63% 11.20% 0.00% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 27.33 27.03 26.31 24.40 23.42 17.52 11.44 78.61%
EPS 2.19 2.11 2.54 2.33 2.05 1.57 0.94 75.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.16 0.15 0.14 0.14 0.00 -
Adjusted Per Share Value based on latest NOSH - 428,103
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 15.63 15.25 14.83 13.75 13.20 9.88 6.45 80.31%
EPS 1.25 1.19 1.43 1.31 1.15 0.88 0.53 77.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.103 0.0959 0.0902 0.0845 0.0789 0.0789 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.475 0.555 0.49 0.50 0.615 0.665 0.635 -
P/RPS 1.74 2.05 1.86 2.05 2.63 3.80 5.55 -53.81%
P/EPS 21.69 26.36 19.31 21.44 30.03 42.41 67.61 -53.10%
EY 4.61 3.79 5.18 4.66 3.33 2.36 1.48 113.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 3.26 3.06 3.33 4.39 4.75 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 27/08/18 22/05/18 27/02/18 20/11/17 25/08/17 01/06/17 -
Price 0.51 0.51 0.535 0.55 0.515 0.62 0.70 -
P/RPS 1.87 1.89 2.03 2.25 2.20 3.54 6.12 -54.60%
P/EPS 23.28 24.22 21.08 23.58 25.15 39.54 74.53 -53.93%
EY 4.29 4.13 4.74 4.24 3.98 2.53 1.34 117.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.83 3.00 3.34 3.67 3.68 4.43 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