[GFB] QoQ Cumulative Quarter Result on 31-Mar-2010 [#2]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- 44.93%
YoY- 63.31%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 43,809 168,874 126,287 83,891 43,199 146,212 107,805 -45.04%
PBT 1,056 6,278 6,830 6,639 4,579 12,774 9,174 -76.24%
Tax -286 65 -524 -368 -252 -1,135 -648 -41.94%
NP 770 6,343 6,306 6,271 4,327 11,639 8,526 -79.78%
-
NP to SH 770 6,343 6,306 6,271 4,327 11,639 8,526 -79.78%
-
Tax Rate 27.08% -1.04% 7.67% 5.54% 5.50% 8.89% 7.06% -
Total Cost 43,039 162,531 119,981 77,620 38,872 134,573 99,279 -42.63%
-
Net Worth 97,751 102,561 55,413 105,286 107,020 106,442 104,400 -4.28%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 3,584 16 - - 3,921 1,403 -
Div Payout % - 56.51% 0.26% - - 33.69% 16.46% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 97,751 102,561 55,413 105,286 107,020 106,442 104,400 -4.28%
NOSH 54,609 55,140 55,413 55,414 55,451 56,022 56,129 -1.80%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 1.76% 3.76% 4.99% 7.48% 10.02% 7.96% 7.91% -
ROE 0.79% 6.18% 11.38% 5.96% 4.04% 10.93% 8.17% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 80.22 306.26 227.90 151.39 77.90 260.99 192.07 -44.03%
EPS 1.41 11.49 11.38 11.31 7.80 20.78 15.19 -79.41%
DPS 0.00 6.50 0.03 0.00 0.00 7.00 2.50 -
NAPS 1.79 1.86 1.00 1.90 1.93 1.90 1.86 -2.51%
Adjusted Per Share Value based on latest NOSH - 55,172
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 83.45 321.66 240.55 159.79 82.28 278.50 205.34 -45.04%
EPS 1.47 12.08 12.01 11.94 8.24 22.17 16.24 -79.75%
DPS 0.00 6.83 0.03 0.00 0.00 7.47 2.67 -
NAPS 1.8619 1.9536 1.0555 2.0055 2.0385 2.0275 1.9886 -4.28%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.39 1.35 1.39 1.63 1.12 1.05 0.86 -
P/RPS 1.73 0.44 0.61 1.08 1.44 0.40 0.45 144.80%
P/EPS 98.58 11.74 12.21 14.40 14.35 5.05 5.66 568.42%
EY 1.01 8.52 8.19 6.94 6.97 19.79 17.66 -85.07%
DY 0.00 4.81 0.02 0.00 0.00 6.67 2.91 -
P/NAPS 0.78 0.73 1.39 0.86 0.58 0.55 0.46 42.06%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 25/11/10 18/08/10 20/05/10 24/02/10 25/11/09 20/08/09 -
Price 1.48 1.37 1.48 1.43 1.55 1.10 1.05 -
P/RPS 1.84 0.45 0.65 0.94 1.99 0.42 0.55 123.19%
P/EPS 104.96 11.91 13.01 12.64 19.86 5.29 6.91 510.30%
EY 0.95 8.40 7.69 7.91 5.03 18.89 14.47 -83.64%
DY 0.00 4.74 0.02 0.00 0.00 6.36 2.38 -
P/NAPS 0.83 0.74 1.48 0.75 0.80 0.58 0.56 29.90%

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