[GFB] YoY Annualized Quarter 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- -18.08%
YoY- 215.6%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 159,181 135,924 99,938 89,612 86,481 71,129 64,041 16.37%
PBT 14,242 12,717 5,393 2,110 -1,728 562 2,189 36.59%
Tax -1,254 -1,008 -612 -56 -49 -249 -232 32.44%
NP 12,988 11,709 4,781 2,054 -1,777 313 1,957 37.04%
-
NP to SH 12,988 11,709 4,781 2,054 -1,777 424 1,957 37.04%
-
Tax Rate 8.80% 7.93% 11.35% 2.65% - 44.31% 10.60% -
Total Cost 146,193 124,214 95,157 87,557 88,258 70,816 62,084 15.32%
-
Net Worth 93,406 93,196 89,800 78,609 77,862 116,321 87,084 1.17%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 1,933 1,593 - - - - - -
Div Payout % 14.89% 13.61% - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 93,406 93,196 89,800 78,609 77,862 116,321 87,084 1.17%
NOSH 58,016 59,741 60,268 62,388 62,289 83,684 62,203 -1.15%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 8.16% 8.61% 4.78% 2.29% -2.06% 0.44% 3.06% -
ROE 13.90% 12.56% 5.32% 2.61% -2.28% 0.36% 2.25% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 274.37 227.52 165.82 143.64 138.84 85.00 102.95 17.72%
EPS 22.39 19.60 7.93 3.29 -2.85 0.51 3.15 38.62%
DPS 3.33 2.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.56 1.49 1.26 1.25 1.39 1.40 2.35%
Adjusted Per Share Value based on latest NOSH - 62,391
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 303.20 258.90 190.36 170.69 164.73 135.48 121.98 16.37%
EPS 24.74 22.30 9.11 3.91 -3.39 0.81 3.73 37.03%
DPS 3.68 3.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7792 1.7752 1.7105 1.4973 1.4831 2.2156 1.6588 1.17%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 0.94 1.03 0.51 0.53 0.74 0.85 0.00 -
P/RPS 0.34 0.45 0.31 0.37 0.53 1.00 0.00 -
P/EPS 4.20 5.26 6.43 16.09 -25.93 167.76 0.00 -
EY 23.82 19.03 15.56 6.21 -3.86 0.60 0.00 -
DY 3.55 2.59 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.66 0.34 0.42 0.59 0.61 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 29/08/07 06/09/06 29/08/05 17/08/04 21/08/03 27/08/02 -
Price 0.94 0.96 0.50 0.49 0.72 0.93 0.00 -
P/RPS 0.34 0.42 0.30 0.34 0.52 1.09 0.00 -
P/EPS 4.20 4.90 6.30 14.88 -25.23 183.55 0.00 -
EY 23.82 20.42 15.87 6.72 -3.96 0.54 0.00 -
DY 3.55 2.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.62 0.34 0.39 0.58 0.67 0.00 -

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