[GFB] QoQ Quarter Result on 31-Dec-2005 [#1]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ- 2813.33%
YoY- 53.74%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 35,163 27,499 22,157 25,298 27,569 22,855 20,786 41.92%
PBT 2,294 1,651 645 1,748 357 306 103 690.10%
Tax -807 -152 0 0 -297 -19 14 -
NP 1,487 1,499 645 1,748 60 287 117 443.76%
-
NP to SH 1,487 1,499 645 1,748 60 287 117 443.76%
-
Tax Rate 35.18% 9.21% 0.00% 0.00% 83.19% 6.21% -13.59% -
Total Cost 33,676 26,000 21,512 23,550 27,509 22,568 20,669 38.42%
-
Net Worth 91,738 89,699 89,817 89,208 76,199 78,613 77,589 11.80%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 2,698 - - - 1,379 - - -
Div Payout % 181.45% - - - 2,300.00% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 91,738 89,699 89,817 89,208 76,199 78,613 77,589 11.80%
NOSH 59,959 60,200 60,280 60,275 59,999 62,391 61,578 -1.75%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 4.23% 5.45% 2.91% 6.91% 0.22% 1.26% 0.56% -
ROE 1.62% 1.67% 0.72% 1.96% 0.08% 0.37% 0.15% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 58.64 45.68 36.76 41.97 45.95 36.63 33.76 44.44%
EPS 2.48 2.49 1.07 2.90 0.10 0.46 0.19 453.50%
DPS 4.50 0.00 0.00 0.00 2.30 0.00 0.00 -
NAPS 1.53 1.49 1.49 1.48 1.27 1.26 1.26 13.80%
Adjusted Per Share Value based on latest NOSH - 60,275
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 66.98 52.38 42.20 48.19 52.51 43.53 39.59 41.93%
EPS 2.83 2.86 1.23 3.33 0.11 0.55 0.22 448.15%
DPS 5.14 0.00 0.00 0.00 2.63 0.00 0.00 -
NAPS 1.7474 1.7086 1.7108 1.6992 1.4514 1.4974 1.4779 11.80%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.50 0.51 0.56 0.45 0.50 0.53 0.61 -
P/RPS 0.85 1.12 1.52 1.07 1.09 1.45 1.81 -39.55%
P/EPS 20.16 20.48 52.34 15.52 500.00 115.22 321.05 -84.17%
EY 4.96 4.88 1.91 6.44 0.20 0.87 0.31 533.89%
DY 9.00 0.00 0.00 0.00 4.60 0.00 0.00 -
P/NAPS 0.33 0.34 0.38 0.30 0.39 0.42 0.48 -22.08%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 06/09/06 29/05/06 27/02/06 30/11/05 29/08/05 26/05/05 -
Price 0.58 0.50 0.53 0.50 0.46 0.49 0.55 -
P/RPS 0.99 1.09 1.44 1.19 1.00 1.34 1.63 -28.25%
P/EPS 23.39 20.08 49.53 17.24 460.00 106.52 289.47 -81.28%
EY 4.28 4.98 2.02 5.80 0.22 0.94 0.35 429.97%
DY 7.76 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.38 0.34 0.36 0.34 0.36 0.39 0.44 -9.30%

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