[GFB] QoQ Cumulative Quarter Result on 31-Mar-2005 [#2]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Mar-2005 [#2]
Profit Trend
QoQ- 10.29%
YoY- 304.9%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 25,298 94,778 67,209 44,354 23,568 87,882 64,861 -46.52%
PBT 1,748 1,919 1,583 1,277 1,174 -1,811 -1,296 -
Tax 0 -339 -42 -23 -37 367 -37 -
NP 1,748 1,580 1,541 1,254 1,137 -1,444 -1,333 -
-
NP to SH 1,748 1,580 1,541 1,254 1,137 -1,444 -1,333 -
-
Tax Rate 0.00% 17.67% 2.65% 1.80% 3.15% - - -
Total Cost 23,550 93,198 65,668 43,100 22,431 89,326 66,194 -49.69%
-
Net Worth 89,208 90,894 78,609 78,608 78,285 77,220 77,862 9.46%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - 1,431 - - - - - -
Div Payout % - 90.63% - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 89,208 90,894 78,609 78,608 78,285 77,220 77,862 9.46%
NOSH 60,275 62,256 62,388 62,388 62,131 62,274 62,289 -2.16%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.91% 1.67% 2.29% 2.83% 4.82% -1.64% -2.06% -
ROE 1.96% 1.74% 1.96% 1.60% 1.45% -1.87% -1.71% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 41.97 152.24 107.73 71.09 37.93 141.12 104.13 -45.34%
EPS 2.90 2.60 2.47 2.01 1.83 -2.32 -2.14 -
DPS 0.00 2.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.46 1.26 1.26 1.26 1.24 1.25 11.88%
Adjusted Per Share Value based on latest NOSH - 61,578
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 48.19 180.53 128.02 84.48 44.89 167.39 123.54 -46.52%
EPS 3.33 3.01 2.94 2.39 2.17 -2.75 -2.54 -
DPS 0.00 2.73 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6992 1.7313 1.4973 1.4973 1.4911 1.4709 1.4831 9.46%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.45 0.50 0.53 0.61 0.69 0.69 0.74 -
P/RPS 1.07 0.33 0.49 0.86 1.82 0.49 0.71 31.34%
P/EPS 15.52 19.70 21.46 30.35 37.70 -29.76 -34.58 -
EY 6.44 5.08 4.66 3.30 2.65 -3.36 -2.89 -
DY 0.00 4.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.34 0.42 0.48 0.55 0.56 0.59 -36.21%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 30/11/05 29/08/05 26/05/05 28/02/05 29/11/04 17/08/04 -
Price 0.50 0.46 0.49 0.55 0.66 0.70 0.72 -
P/RPS 1.19 0.30 0.45 0.77 1.74 0.50 0.69 43.67%
P/EPS 17.24 18.13 19.84 27.36 36.07 -30.19 -33.64 -
EY 5.80 5.52 5.04 3.65 2.77 -3.31 -2.97 -
DY 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.39 0.44 0.52 0.56 0.58 -29.88%

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