[GFM] QoQ TTM Result on 31-May-2007 [#1]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
23-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2008
Quarter
31-May-2007 [#1]
Profit Trend
QoQ- 29.06%
YoY- 128.15%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
TTM Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 15,048 15,260 14,144 12,442 11,069 9,610 9,714 33.91%
PBT 7,249 9,035 8,155 6,567 5,086 3,106 2,845 86.65%
Tax -190 15 15 15 14 -6 -23 309.17%
NP 7,059 9,050 8,170 6,582 5,100 3,100 2,822 84.37%
-
NP to SH 7,059 9,050 8,170 6,582 5,100 3,100 2,822 84.37%
-
Tax Rate 2.62% -0.17% -0.18% -0.23% -0.28% 0.19% 0.81% -
Total Cost 7,989 6,210 5,974 5,860 5,969 6,510 6,892 10.35%
-
Net Worth 97,307 71,840 62,140 59,962 52,548 51,244 50,318 55.28%
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 97,307 71,840 62,140 59,962 52,548 51,244 50,318 55.28%
NOSH 340,000 252,337 222,727 221,018 202,500 200,566 201,272 41.88%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin 46.91% 59.31% 57.76% 52.90% 46.07% 32.26% 29.05% -
ROE 7.25% 12.60% 13.15% 10.98% 9.71% 6.05% 5.61% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 4.43 6.05 6.35 5.63 5.47 4.79 4.83 -5.60%
EPS 2.08 3.59 3.67 2.98 2.52 1.55 1.40 30.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2862 0.2847 0.279 0.2713 0.2595 0.2555 0.25 9.44%
Adjusted Per Share Value based on latest NOSH - 221,018
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 1.98 2.01 1.86 1.64 1.46 1.27 1.28 33.78%
EPS 0.93 1.19 1.08 0.87 0.67 0.41 0.37 84.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1281 0.0946 0.0818 0.079 0.0692 0.0675 0.0663 55.19%
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 -
Price 0.19 0.25 0.38 0.97 0.68 0.17 0.16 -
P/RPS 4.29 4.13 5.98 17.23 12.44 3.55 3.32 18.65%
P/EPS 9.15 6.97 10.36 32.57 27.00 11.00 11.41 -13.69%
EY 10.93 14.35 9.65 3.07 3.70 9.09 8.76 15.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.88 1.36 3.58 2.62 0.67 0.64 2.07%
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 30/04/08 24/01/08 29/10/07 23/07/07 27/04/07 31/01/07 08/11/06 -
Price 0.19 0.23 0.37 0.56 1.09 0.32 0.17 -
P/RPS 4.29 3.80 5.83 9.95 19.94 6.68 3.52 14.11%
P/EPS 9.15 6.41 10.09 18.80 43.28 20.70 12.12 -17.10%
EY 10.93 15.59 9.91 5.32 2.31 4.83 8.25 20.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.81 1.33 2.06 4.20 1.25 0.68 -1.97%

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