[GFB] YoY Annualized Quarter Result on 31-Dec-2011 [#1]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Dec-2011 [#1]
Profit Trend
QoQ- -80.14%
YoY- -34.55%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 77,352 175,236 172,796 159,224 151,424 133,912 101,192 -4.37%
PBT 2,264 4,224 18,316 5,464 16,464 14,692 6,992 -17.12%
Tax -248 -1,144 -1,008 -472 -1,608 -1,020 0 -
NP 2,016 3,080 17,308 4,992 14,856 13,672 6,992 -18.71%
-
NP to SH 2,016 3,080 17,308 4,992 14,856 13,672 6,992 -18.71%
-
Tax Rate 10.95% 27.08% 5.50% 8.64% 9.77% 6.94% 0.00% -
Total Cost 75,336 172,156 155,488 154,232 136,568 120,240 94,200 -3.65%
-
Net Worth 116,550 97,751 107,020 100,064 95,367 91,585 89,208 4.55%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 116,550 97,751 107,020 100,064 95,367 91,585 89,208 4.55%
NOSH 52,500 54,609 55,451 56,216 59,234 59,859 60,275 -2.27%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 2.61% 1.76% 10.02% 3.14% 9.81% 10.21% 6.91% -
ROE 1.73% 3.15% 16.17% 4.99% 15.58% 14.93% 7.84% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 147.34 320.89 311.62 283.24 255.64 223.71 167.88 -2.15%
EPS 3.84 5.64 31.20 8.88 25.08 22.84 11.60 -16.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 1.79 1.93 1.78 1.61 1.53 1.48 6.98%
Adjusted Per Share Value based on latest NOSH - 52,500
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 147.34 333.78 329.14 303.28 288.43 255.07 192.75 -4.37%
EPS 3.84 5.87 32.97 9.51 28.30 26.04 13.32 -18.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 1.8619 2.0385 1.906 1.8165 1.7445 1.6992 4.55%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.12 1.39 1.12 0.87 1.00 0.65 0.45 -
P/RPS 0.76 0.43 0.36 0.31 0.39 0.29 0.27 18.81%
P/EPS 29.17 24.65 3.59 9.80 3.99 2.85 3.88 39.94%
EY 3.43 4.06 27.87 10.21 25.08 35.14 25.78 -28.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.78 0.58 0.49 0.62 0.42 0.30 8.88%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 21/02/12 25/02/11 24/02/10 19/02/09 28/02/08 27/02/07 27/02/06 -
Price 1.47 1.48 1.55 0.82 0.98 0.83 0.50 -
P/RPS 1.00 0.46 0.50 0.29 0.38 0.37 0.30 22.20%
P/EPS 38.28 26.24 4.97 9.23 3.91 3.63 4.31 43.88%
EY 2.61 3.81 20.14 10.83 25.59 27.52 23.20 -30.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.83 0.80 0.46 0.61 0.54 0.34 11.68%

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