[GFB] QoQ Annualized Quarter Result on 30-Jun-2006 [#3]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
06-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Jun-2006 [#3]
Profit Trend
QoQ- -0.1%
YoY- 132.71%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 130,348 133,912 110,127 99,938 94,910 101,192 94,778 23.69%
PBT 12,358 14,692 6,033 5,393 4,786 6,992 1,919 246.53%
Tax -838 -1,020 -1,190 -612 0 0 -339 82.92%
NP 11,520 13,672 4,843 4,781 4,786 6,992 1,580 276.46%
-
NP to SH 11,520 13,672 4,843 4,781 4,786 6,992 1,580 276.46%
-
Tax Rate 6.78% 6.94% 19.72% 11.35% 0.00% 0.00% 17.67% -
Total Cost 118,828 120,240 105,284 95,157 90,124 94,200 93,198 17.59%
-
Net Worth 93,308 91,585 90,188 89,800 89,812 89,208 90,894 1.76%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - 2,708 - - - 1,431 -
Div Payout % - - 55.92% - - - 90.63% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 93,308 91,585 90,188 89,800 89,812 89,208 90,894 1.76%
NOSH 59,813 59,859 60,177 60,268 60,277 60,275 62,256 -2.63%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 8.84% 10.21% 4.40% 4.78% 5.04% 6.91% 1.67% -
ROE 12.35% 14.93% 5.37% 5.32% 5.33% 7.84% 1.74% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 217.93 223.71 183.00 165.82 157.46 167.88 152.24 27.04%
EPS 19.26 22.84 8.05 7.93 7.94 11.60 2.60 280.46%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 2.30 -
NAPS 1.56 1.53 1.4987 1.49 1.49 1.48 1.46 4.51%
Adjusted Per Share Value based on latest NOSH - 60,200
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 248.28 255.07 209.77 190.36 180.78 192.75 180.53 23.69%
EPS 21.94 26.04 9.22 9.11 9.12 13.32 3.01 276.39%
DPS 0.00 0.00 5.16 0.00 0.00 0.00 2.73 -
NAPS 1.7773 1.7445 1.7179 1.7105 1.7107 1.6992 1.7313 1.76%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.92 0.65 0.50 0.51 0.56 0.45 0.50 -
P/RPS 0.42 0.29 0.27 0.31 0.36 0.27 0.33 17.45%
P/EPS 4.78 2.85 6.21 6.43 7.05 3.88 19.70 -61.13%
EY 20.93 35.14 16.10 15.56 14.18 25.78 5.08 157.22%
DY 0.00 0.00 9.00 0.00 0.00 0.00 4.60 -
P/NAPS 0.59 0.42 0.33 0.34 0.38 0.30 0.34 44.45%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 27/02/07 30/11/06 06/09/06 29/05/06 27/02/06 30/11/05 -
Price 0.83 0.83 0.58 0.50 0.53 0.50 0.46 -
P/RPS 0.38 0.37 0.32 0.30 0.34 0.30 0.30 17.08%
P/EPS 4.31 3.63 7.21 6.30 6.68 4.31 18.13 -61.65%
EY 23.20 27.52 13.88 15.87 14.98 23.20 5.52 160.66%
DY 0.00 0.00 7.76 0.00 0.00 0.00 5.00 -
P/NAPS 0.53 0.54 0.39 0.34 0.36 0.34 0.32 40.02%

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