[GFB] QoQ Quarter Result on 30-Sep-2006 [#4]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Sep-2006 [#4]
Profit Trend
QoQ- -0.8%
YoY- 2378.33%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 36,769 31,696 33,478 35,163 27,499 22,157 25,298 28.39%
PBT 3,359 2,506 3,673 2,294 1,651 645 1,748 54.75%
Tax -337 -164 -255 -807 -152 0 0 -
NP 3,022 2,342 3,418 1,487 1,499 645 1,748 44.19%
-
NP to SH 3,022 2,342 3,418 1,487 1,499 645 1,748 44.19%
-
Tax Rate 10.03% 6.54% 6.94% 35.18% 9.21% 0.00% 0.00% -
Total Cost 33,747 29,354 30,060 33,676 26,000 21,512 23,550 27.18%
-
Net Worth 92,801 93,202 91,585 91,738 89,699 89,817 89,208 2.67%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 1,189 - - 2,698 - - - -
Div Payout % 39.37% - - 181.45% - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 92,801 93,202 91,585 91,738 89,699 89,817 89,208 2.67%
NOSH 59,488 59,744 59,859 59,959 60,200 60,280 60,275 -0.87%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 8.22% 7.39% 10.21% 4.23% 5.45% 2.91% 6.91% -
ROE 3.26% 2.51% 3.73% 1.62% 1.67% 0.72% 1.96% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 61.81 53.05 55.93 58.64 45.68 36.76 41.97 29.53%
EPS 5.08 3.92 5.71 2.48 2.49 1.07 2.90 45.46%
DPS 2.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 1.56 1.56 1.53 1.53 1.49 1.49 1.48 3.58%
Adjusted Per Share Value based on latest NOSH - 59,959
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 70.04 60.37 63.77 66.98 52.38 42.20 48.19 28.39%
EPS 5.76 4.46 6.51 2.83 2.86 1.23 3.33 44.24%
DPS 2.27 0.00 0.00 5.14 0.00 0.00 0.00 -
NAPS 1.7676 1.7753 1.7445 1.7474 1.7086 1.7108 1.6992 2.67%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.03 0.92 0.65 0.50 0.51 0.56 0.45 -
P/RPS 1.67 1.73 1.16 0.85 1.12 1.52 1.07 34.66%
P/EPS 20.28 23.47 11.38 20.16 20.48 52.34 15.52 19.58%
EY 4.93 4.26 8.78 4.96 4.88 1.91 6.44 -16.35%
DY 1.94 0.00 0.00 9.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.59 0.42 0.33 0.34 0.38 0.30 69.39%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 24/05/07 27/02/07 30/11/06 06/09/06 29/05/06 27/02/06 -
Price 0.96 0.83 0.83 0.58 0.50 0.53 0.50 -
P/RPS 1.55 1.56 1.48 0.99 1.09 1.44 1.19 19.32%
P/EPS 18.90 21.17 14.54 23.39 20.08 49.53 17.24 6.33%
EY 5.29 4.72 6.88 4.28 4.98 2.02 5.80 -5.96%
DY 2.08 0.00 0.00 7.76 0.00 0.00 0.00 -
P/NAPS 0.62 0.53 0.54 0.38 0.34 0.36 0.34 49.42%

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