[GFB] QoQ Quarter Result on 31-Dec-2010 [#1]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010 [#1]
Profit Trend
QoQ- 1981.08%
YoY- -82.2%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 19,615 34,020 38,655 43,809 42,587 42,396 40,692 -38.49%
PBT 1,225 23,460 -112 1,056 -552 192 2,060 -29.26%
Tax -18 -41 128 -286 589 -157 -116 -71.09%
NP 1,207 23,419 16 770 37 35 1,944 -27.19%
-
NP to SH 1,207 23,419 16 770 37 35 1,944 -27.19%
-
Tax Rate 1.47% 0.17% - 27.08% - 81.77% 5.63% -
Total Cost 18,408 10,601 38,639 43,039 42,550 42,361 38,748 -39.08%
-
Net Worth 119,111 118,644 91,733 97,751 54,418 55,000 104,827 8.88%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 2,117 21 - - 2,176 16 - -
Div Payout % 175.44% 0.09% - - 5,883.09% 47.14% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 119,111 118,644 91,733 97,751 54,418 55,000 104,827 8.88%
NOSH 52,938 53,443 53,333 54,609 54,418 55,000 55,172 -2.71%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.15% 68.84% 0.04% 1.76% 0.09% 0.08% 4.78% -
ROE 1.01% 19.74% 0.02% 0.79% 0.07% 0.06% 1.85% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 37.05 63.66 72.48 80.22 78.26 77.08 73.75 -36.77%
EPS 2.28 43.82 0.03 1.41 0.07 0.06 3.52 -25.11%
DPS 4.00 0.04 0.00 0.00 4.00 0.03 0.00 -
NAPS 2.25 2.22 1.72 1.79 1.00 1.00 1.90 11.92%
Adjusted Per Share Value based on latest NOSH - 54,609
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 37.36 64.80 73.63 83.45 81.12 80.75 77.51 -38.49%
EPS 2.30 44.61 0.03 1.47 0.07 0.07 3.70 -27.14%
DPS 4.03 0.04 0.00 0.00 4.15 0.03 0.00 -
NAPS 2.2688 2.2599 1.7473 1.8619 1.0365 1.0476 1.9967 8.88%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.18 1.25 1.42 1.39 1.35 1.39 1.63 -
P/RPS 3.18 1.96 1.96 1.73 1.73 1.80 2.21 27.42%
P/EPS 51.75 2.85 4,733.33 98.58 1,985.54 2,184.29 46.26 7.75%
EY 1.93 35.06 0.02 1.01 0.05 0.05 2.16 -7.22%
DY 3.39 0.03 0.00 0.00 2.96 0.02 0.00 -
P/NAPS 0.52 0.56 0.83 0.78 1.35 1.39 0.86 -28.47%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 18/08/11 31/05/11 25/02/11 25/11/10 18/08/10 20/05/10 -
Price 1.11 1.15 1.36 1.48 1.37 1.48 1.43 -
P/RPS 3.00 1.81 1.88 1.84 1.75 1.92 1.94 33.68%
P/EPS 48.68 2.62 4,533.33 104.96 2,014.96 2,325.71 40.58 12.88%
EY 2.05 38.10 0.02 0.95 0.05 0.04 2.46 -11.43%
DY 3.60 0.03 0.00 0.00 2.92 0.02 0.00 -
P/NAPS 0.49 0.52 0.79 0.83 1.37 1.48 0.75 -24.68%

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