[GFB] QoQ Cumulative Quarter Result on 31-Dec-2010 [#1]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010 [#1]
Profit Trend
QoQ- -87.86%
YoY- -82.2%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 136,099 116,484 82,465 43,809 168,874 126,287 83,891 38.02%
PBT 10,366 24,404 944 1,056 6,278 6,830 6,639 34.55%
Tax -217 -199 -158 -286 65 -524 -368 -29.65%
NP 10,149 24,205 786 770 6,343 6,306 6,271 37.80%
-
NP to SH 10,149 24,205 786 770 6,343 6,306 6,271 37.80%
-
Tax Rate 2.09% 0.82% 16.74% 27.08% -1.04% 7.67% 5.54% -
Total Cost 125,950 92,279 81,679 43,039 162,531 119,981 77,620 38.04%
-
Net Worth 120,821 119,971 90,732 97,751 102,561 55,413 105,286 9.60%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 4,027 21 - - 3,584 16 - -
Div Payout % 39.68% 0.09% - - 56.51% 0.26% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 120,821 119,971 90,732 97,751 102,561 55,413 105,286 9.60%
NOSH 53,698 54,041 52,751 54,609 55,140 55,413 55,414 -2.07%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.46% 20.78% 0.95% 1.76% 3.76% 4.99% 7.48% -
ROE 8.40% 20.18% 0.87% 0.79% 6.18% 11.38% 5.96% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 253.45 215.55 156.33 80.22 306.26 227.90 151.39 40.94%
EPS 18.90 44.79 1.49 1.41 11.49 11.38 11.31 40.77%
DPS 7.50 0.04 0.00 0.00 6.50 0.03 0.00 -
NAPS 2.25 2.22 1.72 1.79 1.86 1.00 1.90 11.92%
Adjusted Per Share Value based on latest NOSH - 54,609
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 259.24 221.87 157.08 83.45 321.66 240.55 159.79 38.03%
EPS 19.33 46.10 1.50 1.47 12.08 12.01 11.94 37.83%
DPS 7.67 0.04 0.00 0.00 6.83 0.03 0.00 -
NAPS 2.3014 2.2852 1.7282 1.8619 1.9536 1.0555 2.0055 9.59%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.18 1.25 1.42 1.39 1.35 1.39 1.63 -
P/RPS 0.47 0.58 0.91 1.73 0.44 0.61 1.08 -42.54%
P/EPS 6.24 2.79 95.30 98.58 11.74 12.21 14.40 -42.70%
EY 16.02 35.83 1.05 1.01 8.52 8.19 6.94 74.57%
DY 6.36 0.03 0.00 0.00 4.81 0.02 0.00 -
P/NAPS 0.52 0.56 0.83 0.78 0.73 1.39 0.86 -28.47%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 18/08/11 31/05/11 25/02/11 25/11/10 18/08/10 20/05/10 -
Price 1.11 1.15 1.36 1.48 1.37 1.48 1.43 -
P/RPS 0.44 0.53 0.87 1.84 0.45 0.65 0.94 -39.68%
P/EPS 5.87 2.57 91.28 104.96 11.91 13.01 12.64 -40.00%
EY 17.03 38.95 1.10 0.95 8.40 7.69 7.91 66.65%
DY 6.76 0.03 0.00 0.00 4.74 0.02 0.00 -
P/NAPS 0.49 0.52 0.79 0.83 0.74 1.48 0.75 -24.68%

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