[GFB] QoQ Quarter Result on 30-Jun-2010 [#3]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Jun-2010 [#3]
Profit Trend
QoQ- -98.2%
YoY- -99.25%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 38,655 43,809 42,587 42,396 40,692 43,199 38,407 0.43%
PBT -112 1,056 -552 192 2,060 4,579 3,609 -
Tax 128 -286 589 -157 -116 -252 -488 -
NP 16 770 37 35 1,944 4,327 3,121 -97.03%
-
NP to SH 16 770 37 35 1,944 4,327 3,121 -97.03%
-
Tax Rate - 27.08% - 81.77% 5.63% 5.50% 13.52% -
Total Cost 38,639 43,039 42,550 42,361 38,748 38,872 35,286 6.24%
-
Net Worth 91,733 97,751 54,418 55,000 104,827 107,020 105,891 -9.13%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - 2,176 16 - - 2,507 -
Div Payout % - - 5,883.09% 47.14% - - 80.36% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 91,733 97,751 54,418 55,000 104,827 107,020 105,891 -9.13%
NOSH 53,333 54,609 54,418 55,000 55,172 55,451 55,732 -2.89%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 0.04% 1.76% 0.09% 0.08% 4.78% 10.02% 8.13% -
ROE 0.02% 0.79% 0.07% 0.06% 1.85% 4.04% 2.95% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 72.48 80.22 78.26 77.08 73.75 77.90 68.91 3.42%
EPS 0.03 1.41 0.07 0.06 3.52 7.80 5.60 -96.94%
DPS 0.00 0.00 4.00 0.03 0.00 0.00 4.50 -
NAPS 1.72 1.79 1.00 1.00 1.90 1.93 1.90 -6.42%
Adjusted Per Share Value based on latest NOSH - 55,000
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 73.63 83.45 81.12 80.75 77.51 82.28 73.16 0.42%
EPS 0.03 1.47 0.07 0.07 3.70 8.24 5.94 -97.06%
DPS 0.00 0.00 4.15 0.03 0.00 0.00 4.78 -
NAPS 1.7473 1.8619 1.0365 1.0476 1.9967 2.0385 2.017 -9.13%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.42 1.39 1.35 1.39 1.63 1.12 1.05 -
P/RPS 1.96 1.73 1.73 1.80 2.21 1.44 1.52 18.48%
P/EPS 4,733.33 98.58 1,985.54 2,184.29 46.26 14.35 18.75 3907.81%
EY 0.02 1.01 0.05 0.05 2.16 6.97 5.33 -97.59%
DY 0.00 0.00 2.96 0.02 0.00 0.00 4.29 -
P/NAPS 0.83 0.78 1.35 1.39 0.86 0.58 0.55 31.59%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 25/02/11 25/11/10 18/08/10 20/05/10 24/02/10 25/11/09 -
Price 1.36 1.48 1.37 1.48 1.43 1.55 1.10 -
P/RPS 1.88 1.84 1.75 1.92 1.94 1.99 1.60 11.36%
P/EPS 4,533.33 104.96 2,014.96 2,325.71 40.58 19.86 19.64 3675.35%
EY 0.02 0.95 0.05 0.04 2.46 5.03 5.09 -97.51%
DY 0.00 0.00 2.92 0.02 0.00 0.00 4.09 -
P/NAPS 0.79 0.83 1.37 1.48 0.75 0.80 0.58 22.89%

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