[GFB] QoQ Annualized Quarter Result on 30-Jun-2010 [#3]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Jun-2010 [#3]
Profit Trend
QoQ- -32.96%
YoY- -26.04%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 164,930 175,236 168,874 168,382 167,782 172,796 146,212 8.37%
PBT 1,888 4,224 6,278 9,106 13,278 18,316 12,774 -72.07%
Tax -316 -1,144 65 -698 -736 -1,008 -1,135 -57.39%
NP 1,572 3,080 6,343 8,408 12,542 17,308 11,639 -73.70%
-
NP to SH 1,572 3,080 6,343 8,408 12,542 17,308 11,639 -73.70%
-
Tax Rate 16.74% 27.08% -1.04% 7.67% 5.54% 5.50% 8.89% -
Total Cost 163,358 172,156 162,531 159,974 155,240 155,488 134,573 13.80%
-
Net Worth 90,732 97,751 102,561 55,413 105,286 107,020 106,442 -10.10%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - 3,584 22 - - 3,921 -
Div Payout % - - 56.51% 0.26% - - 33.69% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 90,732 97,751 102,561 55,413 105,286 107,020 106,442 -10.10%
NOSH 52,751 54,609 55,140 55,413 55,414 55,451 56,022 -3.93%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 0.95% 1.76% 3.76% 4.99% 7.48% 10.02% 7.96% -
ROE 1.73% 3.15% 6.18% 15.17% 11.91% 16.17% 10.93% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 312.65 320.89 306.26 303.87 302.78 311.62 260.99 12.80%
EPS 2.98 5.64 11.49 15.17 22.62 31.20 20.78 -72.63%
DPS 0.00 0.00 6.50 0.04 0.00 0.00 7.00 -
NAPS 1.72 1.79 1.86 1.00 1.90 1.93 1.90 -6.42%
Adjusted Per Share Value based on latest NOSH - 55,000
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 314.15 333.78 321.66 320.73 319.58 329.14 278.50 8.36%
EPS 2.99 5.87 12.08 16.02 23.89 32.97 22.17 -73.73%
DPS 0.00 0.00 6.83 0.04 0.00 0.00 7.47 -
NAPS 1.7282 1.8619 1.9536 1.0555 2.0055 2.0385 2.0275 -10.10%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.42 1.39 1.35 1.39 1.63 1.12 1.05 -
P/RPS 0.45 0.43 0.44 0.46 0.54 0.36 0.40 8.17%
P/EPS 47.65 24.65 11.74 9.16 7.20 3.59 5.05 347.13%
EY 2.10 4.06 8.52 10.92 13.89 27.87 19.79 -77.61%
DY 0.00 0.00 4.81 0.03 0.00 0.00 6.67 -
P/NAPS 0.83 0.78 0.73 1.39 0.86 0.58 0.55 31.59%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 25/02/11 25/11/10 18/08/10 20/05/10 24/02/10 25/11/09 -
Price 1.36 1.48 1.37 1.48 1.43 1.55 1.10 -
P/RPS 0.43 0.46 0.45 0.49 0.47 0.50 0.42 1.58%
P/EPS 45.64 26.24 11.91 9.75 6.32 4.97 5.29 321.20%
EY 2.19 3.81 8.40 10.25 15.83 20.14 18.89 -76.25%
DY 0.00 0.00 4.74 0.03 0.00 0.00 6.36 -
P/NAPS 0.79 0.83 0.74 1.48 0.75 0.80 0.58 22.89%

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