[GFB] QoQ Cumulative Quarter Result on 31-Dec-2005 [#1]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ- 10.63%
YoY- 53.74%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 110,127 74,954 47,455 25,298 94,778 67,209 44,354 83.25%
PBT 6,033 4,045 2,393 1,748 1,919 1,583 1,277 181.28%
Tax -1,190 -459 0 0 -339 -42 -23 1285.17%
NP 4,843 3,586 2,393 1,748 1,580 1,541 1,254 145.95%
-
NP to SH 4,843 3,586 2,393 1,748 1,580 1,541 1,254 145.95%
-
Tax Rate 19.72% 11.35% 0.00% 0.00% 17.67% 2.65% 1.80% -
Total Cost 105,284 71,368 45,062 23,550 93,198 65,668 43,100 81.28%
-
Net Worth 90,188 89,800 89,812 89,208 90,894 78,609 78,608 9.58%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 2,708 - - - 1,431 - - -
Div Payout % 55.92% - - - 90.63% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 90,188 89,800 89,812 89,208 90,894 78,609 78,608 9.58%
NOSH 60,177 60,268 60,277 60,275 62,256 62,388 62,388 -2.37%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 4.40% 4.78% 5.04% 6.91% 1.67% 2.29% 2.83% -
ROE 5.37% 3.99% 2.66% 1.96% 1.74% 1.96% 1.60% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 183.00 124.37 78.73 41.97 152.24 107.73 71.09 87.72%
EPS 8.05 5.95 3.97 2.90 2.60 2.47 2.01 151.98%
DPS 4.50 0.00 0.00 0.00 2.30 0.00 0.00 -
NAPS 1.4987 1.49 1.49 1.48 1.46 1.26 1.26 12.24%
Adjusted Per Share Value based on latest NOSH - 60,275
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 209.77 142.77 90.39 48.19 180.53 128.02 84.48 83.26%
EPS 9.22 6.83 4.56 3.33 3.01 2.94 2.39 145.77%
DPS 5.16 0.00 0.00 0.00 2.73 0.00 0.00 -
NAPS 1.7179 1.7105 1.7107 1.6992 1.7313 1.4973 1.4973 9.58%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.50 0.51 0.56 0.45 0.50 0.53 0.61 -
P/RPS 0.27 0.41 0.71 1.07 0.33 0.49 0.86 -53.77%
P/EPS 6.21 8.57 14.11 15.52 19.70 21.46 30.35 -65.24%
EY 16.10 11.67 7.09 6.44 5.08 4.66 3.30 187.37%
DY 9.00 0.00 0.00 0.00 4.60 0.00 0.00 -
P/NAPS 0.33 0.34 0.38 0.30 0.34 0.42 0.48 -22.08%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 06/09/06 29/05/06 27/02/06 30/11/05 29/08/05 26/05/05 -
Price 0.58 0.50 0.53 0.50 0.46 0.49 0.55 -
P/RPS 0.32 0.40 0.67 1.19 0.30 0.45 0.77 -44.28%
P/EPS 7.21 8.40 13.35 17.24 18.13 19.84 27.36 -58.86%
EY 13.88 11.90 7.49 5.80 5.52 5.04 3.65 143.43%
DY 7.76 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.39 0.34 0.36 0.34 0.32 0.39 0.44 -7.72%

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