[GFB] QoQ Annualized Quarter Result on 31-Mar-2006 [#2]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Mar-2006 [#2]
Profit Trend
QoQ- -31.55%
YoY- 90.83%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 133,912 110,127 99,938 94,910 101,192 94,778 89,612 30.61%
PBT 14,692 6,033 5,393 4,786 6,992 1,919 2,110 263.35%
Tax -1,020 -1,190 -612 0 0 -339 -56 588.61%
NP 13,672 4,843 4,781 4,786 6,992 1,580 2,054 252.63%
-
NP to SH 13,672 4,843 4,781 4,786 6,992 1,580 2,054 252.63%
-
Tax Rate 6.94% 19.72% 11.35% 0.00% 0.00% 17.67% 2.65% -
Total Cost 120,240 105,284 95,157 90,124 94,200 93,198 87,557 23.47%
-
Net Worth 91,585 90,188 89,800 89,812 89,208 90,894 78,609 10.69%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - 2,708 - - - 1,431 - -
Div Payout % - 55.92% - - - 90.63% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 91,585 90,188 89,800 89,812 89,208 90,894 78,609 10.69%
NOSH 59,859 60,177 60,268 60,277 60,275 62,256 62,388 -2.71%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 10.21% 4.40% 4.78% 5.04% 6.91% 1.67% 2.29% -
ROE 14.93% 5.37% 5.32% 5.33% 7.84% 1.74% 2.61% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 223.71 183.00 165.82 157.46 167.88 152.24 143.64 34.25%
EPS 22.84 8.05 7.93 7.94 11.60 2.60 3.29 262.63%
DPS 0.00 4.50 0.00 0.00 0.00 2.30 0.00 -
NAPS 1.53 1.4987 1.49 1.49 1.48 1.46 1.26 13.77%
Adjusted Per Share Value based on latest NOSH - 60,280
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 255.07 209.77 190.36 180.78 192.75 180.53 170.69 30.61%
EPS 26.04 9.22 9.11 9.12 13.32 3.01 3.91 252.75%
DPS 0.00 5.16 0.00 0.00 0.00 2.73 0.00 -
NAPS 1.7445 1.7179 1.7105 1.7107 1.6992 1.7313 1.4973 10.69%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.65 0.50 0.51 0.56 0.45 0.50 0.53 -
P/RPS 0.29 0.27 0.31 0.36 0.27 0.33 0.37 -14.95%
P/EPS 2.85 6.21 6.43 7.05 3.88 19.70 16.09 -68.36%
EY 35.14 16.10 15.56 14.18 25.78 5.08 6.21 216.54%
DY 0.00 9.00 0.00 0.00 0.00 4.60 0.00 -
P/NAPS 0.42 0.33 0.34 0.38 0.30 0.34 0.42 0.00%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 30/11/06 06/09/06 29/05/06 27/02/06 30/11/05 29/08/05 -
Price 0.83 0.58 0.50 0.53 0.50 0.46 0.49 -
P/RPS 0.37 0.32 0.30 0.34 0.30 0.30 0.34 5.78%
P/EPS 3.63 7.21 6.30 6.68 4.31 18.13 14.88 -60.85%
EY 27.52 13.88 15.87 14.98 23.20 5.52 6.72 155.31%
DY 0.00 7.76 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.54 0.39 0.34 0.36 0.34 0.32 0.39 24.15%

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