[GFM] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -45.02%
YoY- -22.03%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 108,852 112,993 119,235 130,589 140,102 137,245 133,613 -12.73%
PBT 13,316 10,277 9,656 13,419 15,246 18,021 15,664 -10.23%
Tax -11,245 -9,613 -7,961 -7,472 -4,429 -5,445 -5,336 64.14%
NP 2,071 664 1,695 5,947 10,817 12,576 10,328 -65.64%
-
NP to SH 2,071 664 1,695 5,947 10,817 12,576 10,328 -65.64%
-
Tax Rate 84.45% 93.54% 82.45% 55.68% 29.05% 30.21% 34.07% -
Total Cost 106,781 112,329 117,540 124,642 129,285 124,669 123,285 -9.11%
-
Net Worth 117,900 118,136 108,625 103,664 94,190 98,891 94,182 16.10%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 117,900 118,136 108,625 103,664 94,190 98,891 94,182 16.10%
NOSH 519,513 472,284 472,284 472,284 471,518 470,913 470,913 6.74%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 1.90% 0.59% 1.42% 4.55% 7.72% 9.16% 7.73% -
ROE 1.76% 0.56% 1.56% 5.74% 11.48% 12.72% 10.97% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 22.16 23.91 25.25 27.71 29.75 29.14 28.37 -15.14%
EPS 0.42 0.14 0.36 1.26 2.30 2.67 2.19 -66.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.25 0.23 0.22 0.20 0.21 0.20 12.88%
Adjusted Per Share Value based on latest NOSH - 472,284
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 14.33 14.88 15.70 17.19 18.45 18.07 17.59 -12.73%
EPS 0.27 0.09 0.22 0.78 1.42 1.66 1.36 -65.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1552 0.1556 0.143 0.1365 0.124 0.1302 0.124 16.09%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.17 0.19 0.11 0.29 0.34 0.435 0.50 -
P/RPS 0.77 0.79 0.44 1.05 1.14 1.49 1.76 -42.28%
P/EPS 40.32 135.22 30.65 22.98 14.80 16.29 22.80 46.08%
EY 2.48 0.74 3.26 4.35 6.76 6.14 4.39 -31.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.76 0.48 1.32 1.70 2.07 2.50 -56.69%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 21/05/20 28/02/20 27/11/19 27/08/19 23/05/19 -
Price 0.175 0.175 0.195 0.20 0.34 0.40 0.445 -
P/RPS 0.79 0.73 0.77 0.72 1.14 1.37 1.57 -36.65%
P/EPS 41.51 124.54 54.33 15.85 14.80 14.98 20.29 60.94%
EY 2.41 0.80 1.84 6.31 6.76 6.68 4.93 -37.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.70 0.85 0.91 1.70 1.90 2.23 -52.40%

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