[GFB] QoQ Quarter Result on 30-Sep-2009 [#4]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- -33.41%
YoY- 195.55%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 42,396 40,692 43,199 38,407 36,867 31,133 39,806 4.30%
PBT 192 2,060 4,579 3,609 5,070 2,738 1,366 -73.06%
Tax -157 -116 -252 -488 -383 -147 -118 21.03%
NP 35 1,944 4,327 3,121 4,687 2,591 1,248 -90.82%
-
NP to SH 35 1,944 4,327 3,121 4,687 2,591 1,248 -90.82%
-
Tax Rate 81.77% 5.63% 5.50% 13.52% 7.55% 5.37% 8.64% -
Total Cost 42,361 38,748 38,872 35,286 32,180 28,542 38,558 6.49%
-
Net Worth 55,000 104,827 107,020 105,891 104,155 103,415 100,064 -32.97%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 16 - - 2,507 1,399 - - -
Div Payout % 47.14% - - 80.36% 29.87% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 55,000 104,827 107,020 105,891 104,155 103,415 100,064 -32.97%
NOSH 55,000 55,172 55,451 55,732 55,997 56,203 56,216 -1.45%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 0.08% 4.78% 10.02% 8.13% 12.71% 8.32% 3.14% -
ROE 0.06% 1.85% 4.04% 2.95% 4.50% 2.51% 1.25% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 77.08 73.75 77.90 68.91 65.84 55.39 70.81 5.83%
EPS 0.06 3.52 7.80 5.60 8.37 4.61 2.22 -91.05%
DPS 0.03 0.00 0.00 4.50 2.50 0.00 0.00 -
NAPS 1.00 1.90 1.93 1.90 1.86 1.84 1.78 -31.98%
Adjusted Per Share Value based on latest NOSH - 55,732
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 80.75 77.51 82.28 73.16 70.22 59.30 75.82 4.30%
EPS 0.07 3.70 8.24 5.94 8.93 4.94 2.38 -90.53%
DPS 0.03 0.00 0.00 4.78 2.67 0.00 0.00 -
NAPS 1.0476 1.9967 2.0385 2.017 1.9839 1.9698 1.906 -32.97%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.39 1.63 1.12 1.05 0.86 0.85 0.87 -
P/RPS 1.80 2.21 1.44 1.52 1.31 1.53 1.23 28.98%
P/EPS 2,184.29 46.26 14.35 18.75 10.27 18.44 39.19 1369.90%
EY 0.05 2.16 6.97 5.33 9.73 5.42 2.55 -92.78%
DY 0.02 0.00 0.00 4.29 2.91 0.00 0.00 -
P/NAPS 1.39 0.86 0.58 0.55 0.46 0.46 0.49 100.77%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 20/05/10 24/02/10 25/11/09 20/08/09 21/05/09 19/02/09 -
Price 1.48 1.43 1.55 1.10 1.05 0.88 0.82 -
P/RPS 1.92 1.94 1.99 1.60 1.59 1.59 1.16 40.05%
P/EPS 2,325.71 40.58 19.86 19.64 12.54 19.09 36.94 1494.65%
EY 0.04 2.46 5.03 5.09 7.97 5.24 2.71 -94.02%
DY 0.02 0.00 0.00 4.09 2.38 0.00 0.00 -
P/NAPS 1.48 0.75 0.80 0.58 0.56 0.48 0.46 118.40%

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