[GFB] QoQ TTM Result on 31-Mar-2005 [#2]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Mar-2005 [#2]
Profit Trend
QoQ- 163.31%
YoY- 61.3%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 96,508 94,778 90,230 89,530 88,435 87,882 85,994 7.97%
PBT 2,514 1,940 1,068 50 -1,114 -1,811 -427 -
Tax -302 -339 361 371 449 366 -666 -40.89%
NP 2,212 1,601 1,429 421 -665 -1,445 -1,093 -
-
NP to SH 2,212 1,601 1,429 421 -665 -1,445 -503 -
-
Tax Rate 12.01% 17.47% -33.80% -742.00% - - - -
Total Cost 94,296 93,177 88,801 89,109 89,100 89,327 87,087 5.42%
-
Net Worth 89,208 76,199 78,613 77,589 78,285 77,663 77,693 9.62%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 4,092 1,379 - - - - 5,023 -12.74%
Div Payout % 185.01% 86.20% - - - - 0.00% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 89,208 76,199 78,613 77,589 78,285 77,663 77,693 9.62%
NOSH 60,275 59,999 62,391 61,578 62,131 62,631 62,155 -2.02%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.29% 1.69% 1.58% 0.47% -0.75% -1.64% -1.27% -
ROE 2.48% 2.10% 1.82% 0.54% -0.85% -1.86% -0.65% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 160.11 157.96 144.62 145.39 142.34 140.32 138.35 10.19%
EPS 3.67 2.67 2.29 0.68 -1.07 -2.31 -0.81 -
DPS 6.79 2.30 0.00 0.00 0.00 0.00 8.08 -10.92%
NAPS 1.48 1.27 1.26 1.26 1.26 1.24 1.25 11.88%
Adjusted Per Share Value based on latest NOSH - 61,578
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 183.82 180.53 171.87 170.53 168.45 167.39 163.80 7.96%
EPS 4.21 3.05 2.72 0.80 -1.27 -2.75 -0.96 -
DPS 7.80 2.63 0.00 0.00 0.00 0.00 9.57 -12.71%
NAPS 1.6992 1.4514 1.4974 1.4779 1.4911 1.4793 1.4799 9.62%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.45 0.50 0.53 0.61 0.69 0.69 0.74 -
P/RPS 0.28 0.32 0.37 0.42 0.48 0.49 0.53 -34.57%
P/EPS 12.26 18.74 23.14 89.22 -64.47 -29.91 -91.44 -
EY 8.16 5.34 4.32 1.12 -1.55 -3.34 -1.09 -
DY 15.09 4.60 0.00 0.00 0.00 0.00 10.92 23.99%
P/NAPS 0.30 0.39 0.42 0.48 0.55 0.56 0.59 -36.21%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 30/11/05 29/08/05 26/05/05 28/02/05 29/11/04 17/08/04 -
Price 0.50 0.46 0.49 0.55 0.66 0.70 0.72 -
P/RPS 0.31 0.29 0.34 0.38 0.46 0.50 0.52 -29.09%
P/EPS 13.62 17.24 21.39 80.45 -61.66 -30.34 -88.97 -
EY 7.34 5.80 4.67 1.24 -1.62 -3.30 -1.12 -
DY 13.58 5.00 0.00 0.00 0.00 0.00 11.23 13.46%
P/NAPS 0.34 0.36 0.39 0.44 0.52 0.56 0.58 -29.88%

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