[GFB] QoQ Cumulative Quarter Result on 30-Sep-2006 [#4]

Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Sep-2006 [#4]
Profit Trend
QoQ- 35.05%
YoY- 206.52%
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 101,943 65,174 33,478 110,127 74,954 47,455 25,298 153.87%
PBT 9,538 6,179 3,673 6,033 4,045 2,393 1,748 210.90%
Tax -756 -419 -255 -1,190 -459 0 0 -
NP 8,782 5,760 3,418 4,843 3,586 2,393 1,748 194.20%
-
NP to SH 8,782 5,760 3,418 4,843 3,586 2,393 1,748 194.20%
-
Tax Rate 7.93% 6.78% 6.94% 19.72% 11.35% 0.00% 0.00% -
Total Cost 93,161 59,414 30,060 105,284 71,368 45,062 23,550 150.75%
-
Net Worth 93,196 93,308 91,585 90,188 89,800 89,812 89,208 2.96%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 1,194 - - 2,708 - - - -
Div Payout % 13.61% - - 55.92% - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 93,196 93,308 91,585 90,188 89,800 89,812 89,208 2.96%
NOSH 59,741 59,813 59,859 60,177 60,268 60,277 60,275 -0.59%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 8.61% 8.84% 10.21% 4.40% 4.78% 5.04% 6.91% -
ROE 9.42% 6.17% 3.73% 5.37% 3.99% 2.66% 1.96% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 170.64 108.96 55.93 183.00 124.37 78.73 41.97 155.39%
EPS 14.70 9.63 5.71 8.05 5.95 3.97 2.90 195.96%
DPS 2.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 1.56 1.56 1.53 1.4987 1.49 1.49 1.48 3.58%
Adjusted Per Share Value based on latest NOSH - 59,959
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 194.18 124.14 63.77 209.77 142.77 90.39 48.19 153.86%
EPS 16.73 10.97 6.51 9.22 6.83 4.56 3.33 194.20%
DPS 2.28 0.00 0.00 5.16 0.00 0.00 0.00 -
NAPS 1.7752 1.7773 1.7445 1.7179 1.7105 1.7107 1.6992 2.96%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.03 0.92 0.65 0.50 0.51 0.56 0.45 -
P/RPS 0.60 0.84 1.16 0.27 0.41 0.71 1.07 -32.07%
P/EPS 7.01 9.55 11.38 6.21 8.57 14.11 15.52 -41.21%
EY 14.27 10.47 8.78 16.10 11.67 7.09 6.44 70.21%
DY 1.94 0.00 0.00 9.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.59 0.42 0.33 0.34 0.38 0.30 69.39%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 24/05/07 27/02/07 30/11/06 06/09/06 29/05/06 27/02/06 -
Price 0.96 0.83 0.83 0.58 0.50 0.53 0.50 -
P/RPS 0.56 0.76 1.48 0.32 0.40 0.67 1.19 -39.58%
P/EPS 6.53 8.62 14.54 7.21 8.40 13.35 17.24 -47.74%
EY 15.31 11.60 6.88 13.88 11.90 7.49 5.80 91.33%
DY 2.08 0.00 0.00 7.76 0.00 0.00 0.00 -
P/NAPS 0.62 0.53 0.54 0.39 0.34 0.36 0.34 49.42%

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