[GFB] QoQ Cumulative 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- 49.85%
YoY- 132.71%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 65,174 33,478 110,127 74,954 47,455 25,298 94,778 -22.11%
PBT 6,179 3,673 6,033 4,045 2,393 1,748 1,919 118.20%
Tax -419 -255 -1,190 -459 0 0 -339 15.18%
NP 5,760 3,418 4,843 3,586 2,393 1,748 1,580 137.05%
-
NP to SH 5,760 3,418 4,843 3,586 2,393 1,748 1,580 137.05%
-
Tax Rate 6.78% 6.94% 19.72% 11.35% 0.00% 0.00% 17.67% -
Total Cost 59,414 30,060 105,284 71,368 45,062 23,550 93,198 -25.94%
-
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 6.17% 3.73% 5.37% 3.99% 2.66% 1.96% 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 108.96 55.93 183.00 124.37 78.73 41.97 152.24 -20.00%
EPS 9.63 5.71 8.05 5.95 3.97 2.90 2.60 139.57%
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 124.14 63.77 209.77 142.77 90.39 48.19 180.53 -22.11%
EPS 10.97 6.51 9.22 6.83 4.56 3.33 3.01 137.01%
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 0.84 1.16 0.27 0.41 0.71 1.07 0.33 86.53%
P/EPS 9.55 11.38 6.21 8.57 14.11 15.52 19.70 -38.31%
EY 10.47 8.78 16.10 11.67 7.09 6.44 5.08 62.02%
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 0.76 1.48 0.32 0.40 0.67 1.19 0.30 85.94%
P/EPS 8.62 14.54 7.21 8.40 13.35 17.24 18.13 -39.11%
EY 11.60 6.88 13.88 11.90 7.49 5.80 5.52 64.13%
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