[GFB] QoQ TTM Result on 30-Jun-2005 [#3]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Jun-2005 [#3]
Profit Trend
QoQ- 239.43%
YoY- 384.1%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 97,879 96,508 94,778 90,230 89,530 88,435 87,882 7.45%
PBT 3,056 2,514 1,940 1,068 50 -1,114 -1,811 -
Tax -316 -302 -339 361 371 449 366 -
NP 2,740 2,212 1,601 1,429 421 -665 -1,445 -
-
NP to SH 2,740 2,212 1,601 1,429 421 -665 -1,445 -
-
Tax Rate 10.34% 12.01% 17.47% -33.80% -742.00% - - -
Total Cost 95,139 94,296 93,177 88,801 89,109 89,100 89,327 4.29%
-
Net Worth 89,817 89,208 76,199 78,613 77,589 78,285 77,663 10.18%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 6,805 4,092 1,379 - - - - -
Div Payout % 248.36% 185.01% 86.20% - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 89,817 89,208 76,199 78,613 77,589 78,285 77,663 10.18%
NOSH 60,280 60,275 59,999 62,391 61,578 62,131 62,631 -2.52%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 2.80% 2.29% 1.69% 1.58% 0.47% -0.75% -1.64% -
ROE 3.05% 2.48% 2.10% 1.82% 0.54% -0.85% -1.86% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 162.37 160.11 157.96 144.62 145.39 142.34 140.32 10.22%
EPS 4.55 3.67 2.67 2.29 0.68 -1.07 -2.31 -
DPS 11.29 6.79 2.30 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.48 1.27 1.26 1.26 1.26 1.24 13.03%
Adjusted Per Share Value based on latest NOSH - 62,391
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 186.44 183.82 180.53 171.87 170.53 168.45 167.39 7.45%
EPS 5.22 4.21 3.05 2.72 0.80 -1.27 -2.75 -
DPS 12.96 7.80 2.63 0.00 0.00 0.00 0.00 -
NAPS 1.7108 1.6992 1.4514 1.4974 1.4779 1.4911 1.4793 10.18%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.56 0.45 0.50 0.53 0.61 0.69 0.69 -
P/RPS 0.34 0.28 0.32 0.37 0.42 0.48 0.49 -21.64%
P/EPS 12.32 12.26 18.74 23.14 89.22 -64.47 -29.91 -
EY 8.12 8.16 5.34 4.32 1.12 -1.55 -3.34 -
DY 20.16 15.09 4.60 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.30 0.39 0.42 0.48 0.55 0.56 -22.79%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 27/02/06 30/11/05 29/08/05 26/05/05 28/02/05 29/11/04 -
Price 0.53 0.50 0.46 0.49 0.55 0.66 0.70 -
P/RPS 0.33 0.31 0.29 0.34 0.38 0.46 0.50 -24.21%
P/EPS 11.66 13.62 17.24 21.39 80.45 -61.66 -30.34 -
EY 8.58 7.34 5.80 4.67 1.24 -1.62 -3.30 -
DY 21.30 13.58 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.36 0.39 0.44 0.52 0.56 -25.53%

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