[GFB] QoQ Cumulative Quarter Result on 30-Jun-2007 [#3]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- 52.47%
YoY- 144.9%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 77,145 37,856 137,387 101,943 65,174 33,478 110,127 -21.10%
PBT 7,675 4,116 11,956 9,538 6,179 3,673 6,033 17.39%
Tax -694 -402 -1,181 -756 -419 -255 -1,190 -30.17%
NP 6,981 3,714 10,775 8,782 5,760 3,418 4,843 27.57%
-
NP to SH 6,981 3,714 10,775 8,782 5,760 3,418 4,843 27.57%
-
Tax Rate 9.04% 9.77% 9.88% 7.93% 6.78% 6.94% 19.72% -
Total Cost 70,164 34,142 126,612 93,161 59,414 30,060 105,284 -23.68%
-
Net Worth 94,479 95,367 93,548 93,196 93,308 91,585 90,188 3.14%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - 3,873 1,194 - - 2,708 -
Div Payout % - - 35.94% 13.61% - - 55.92% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 94,479 95,367 93,548 93,196 93,308 91,585 90,188 3.14%
NOSH 58,320 59,234 59,584 59,741 59,813 59,859 60,177 -2.06%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 9.05% 9.81% 7.84% 8.61% 8.84% 10.21% 4.40% -
ROE 7.39% 3.89% 11.52% 9.42% 6.17% 3.73% 5.37% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 132.28 63.91 230.57 170.64 108.96 55.93 183.00 -19.44%
EPS 11.97 6.27 18.09 14.70 9.63 5.71 8.05 30.24%
DPS 0.00 0.00 6.50 2.00 0.00 0.00 4.50 -
NAPS 1.62 1.61 1.57 1.56 1.56 1.53 1.4987 5.32%
Adjusted Per Share Value based on latest NOSH - 59,488
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 146.94 72.11 261.69 194.18 124.14 63.77 209.77 -21.10%
EPS 13.30 7.07 20.52 16.73 10.97 6.51 9.22 27.63%
DPS 0.00 0.00 7.38 2.28 0.00 0.00 5.16 -
NAPS 1.7996 1.8165 1.7819 1.7752 1.7773 1.7445 1.7179 3.14%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.03 1.00 0.98 1.03 0.92 0.65 0.50 -
P/RPS 0.78 1.56 0.43 0.60 0.84 1.16 0.27 102.70%
P/EPS 8.60 15.95 5.42 7.01 9.55 11.38 6.21 24.21%
EY 11.62 6.27 18.45 14.27 10.47 8.78 16.10 -19.52%
DY 0.00 0.00 6.63 1.94 0.00 0.00 9.00 -
P/NAPS 0.64 0.62 0.62 0.66 0.59 0.42 0.33 55.45%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 28/02/08 29/11/07 29/08/07 24/05/07 27/02/07 30/11/06 -
Price 0.99 0.98 0.98 0.96 0.83 0.83 0.58 -
P/RPS 0.75 1.53 0.43 0.56 0.76 1.48 0.32 76.35%
P/EPS 8.27 15.63 5.42 6.53 8.62 14.54 7.21 9.56%
EY 12.09 6.40 18.45 15.31 11.60 6.88 13.88 -8.78%
DY 0.00 0.00 6.63 2.08 0.00 0.00 7.76 -
P/NAPS 0.61 0.61 0.62 0.62 0.53 0.54 0.39 34.70%

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