[GFB] QoQ Cumulative Quarter Result on 31-Dec-2011 [#1]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Dec-2011 [#1]
Profit Trend
QoQ- -95.03%
YoY- -34.55%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 19,338 136,099 116,484 82,465 43,809 168,874 126,287 -71.27%
PBT 566 10,366 24,404 944 1,056 6,278 6,830 -80.90%
Tax -62 -217 -199 -158 -286 65 -524 -75.80%
NP 504 10,149 24,205 786 770 6,343 6,306 -81.35%
-
NP to SH 504 10,149 24,205 786 770 6,343 6,306 -81.35%
-
Tax Rate 10.95% 2.09% 0.82% 16.74% 27.08% -1.04% 7.67% -
Total Cost 18,834 125,950 92,279 81,679 43,039 162,531 119,981 -70.80%
-
Net Worth 116,550 120,821 119,971 90,732 97,751 102,561 55,413 63.93%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - 4,027 21 - - 3,584 16 -
Div Payout % - 39.68% 0.09% - - 56.51% 0.26% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 116,550 120,821 119,971 90,732 97,751 102,561 55,413 63.93%
NOSH 52,500 53,698 54,041 52,751 54,609 55,140 55,413 -3.52%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.61% 7.46% 20.78% 0.95% 1.76% 3.76% 4.99% -
ROE 0.43% 8.40% 20.18% 0.87% 0.79% 6.18% 11.38% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 36.83 253.45 215.55 156.33 80.22 306.26 227.90 -70.23%
EPS 0.96 18.90 44.79 1.49 1.41 11.49 11.38 -80.67%
DPS 0.00 7.50 0.04 0.00 0.00 6.50 0.03 -
NAPS 2.22 2.25 2.22 1.72 1.79 1.86 1.00 69.93%
Adjusted Per Share Value based on latest NOSH - 52,500
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 36.83 259.24 221.87 157.08 83.45 321.66 240.55 -71.28%
EPS 0.96 19.33 46.10 1.50 1.47 12.08 12.01 -81.35%
DPS 0.00 7.67 0.04 0.00 0.00 6.83 0.03 -
NAPS 2.22 2.3014 2.2852 1.7282 1.8619 1.9536 1.0555 63.93%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.12 1.18 1.25 1.42 1.39 1.35 1.39 -
P/RPS 3.04 0.47 0.58 0.91 1.73 0.44 0.61 190.90%
P/EPS 116.67 6.24 2.79 95.30 98.58 11.74 12.21 348.44%
EY 0.86 16.02 35.83 1.05 1.01 8.52 8.19 -77.65%
DY 0.00 6.36 0.03 0.00 0.00 4.81 0.02 -
P/NAPS 0.50 0.52 0.56 0.83 0.78 0.73 1.39 -49.32%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 30/11/11 18/08/11 31/05/11 25/02/11 25/11/10 18/08/10 -
Price 1.47 1.11 1.15 1.36 1.48 1.37 1.48 -
P/RPS 3.99 0.44 0.53 0.87 1.84 0.45 0.65 234.14%
P/EPS 153.13 5.87 2.57 91.28 104.96 11.91 13.01 415.11%
EY 0.65 17.03 38.95 1.10 0.95 8.40 7.69 -80.65%
DY 0.00 6.76 0.03 0.00 0.00 4.74 0.02 -
P/NAPS 0.66 0.49 0.52 0.79 0.83 0.74 1.48 -41.54%

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