[GFB] YoY Annualized Quarter Result on 31-Mar-2007 [#2]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Mar-2007 [#2]
Profit Trend
QoQ- -15.74%
YoY- 140.7%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 167,782 141,876 154,290 130,348 94,910 88,708 85,412 11.90%
PBT 13,278 8,208 15,350 12,358 4,786 2,554 -1,168 -
Tax -736 -528 -1,388 -838 0 -46 -56 53.59%
NP 12,542 7,680 13,962 11,520 4,786 2,508 -1,224 -
-
NP to SH 12,542 7,680 13,962 11,520 4,786 2,508 -1,224 -
-
Tax Rate 5.54% 6.43% 9.04% 6.78% 0.00% 1.80% - -
Total Cost 155,240 134,196 140,328 118,828 90,124 86,200 86,636 10.20%
-
Net Worth 105,286 103,449 94,479 93,308 89,812 78,608 79,310 4.83%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 105,286 103,449 94,479 93,308 89,812 78,608 79,310 4.83%
NOSH 55,414 56,222 58,320 59,813 60,277 62,388 62,448 -1.97%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 7.48% 5.41% 9.05% 8.84% 5.04% 2.83% -1.43% -
ROE 11.91% 7.42% 14.78% 12.35% 5.33% 3.19% -1.54% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 302.78 252.35 264.55 217.93 157.46 142.19 136.77 14.15%
EPS 22.62 13.66 23.94 19.26 7.94 4.02 -1.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.84 1.62 1.56 1.49 1.26 1.27 6.94%
Adjusted Per Share Value based on latest NOSH - 59,744
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 319.58 270.24 293.89 248.28 180.78 168.97 162.69 11.90%
EPS 23.89 14.63 26.59 21.94 9.12 4.78 -2.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0055 1.9705 1.7996 1.7773 1.7107 1.4973 1.5107 4.83%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.63 0.85 1.03 0.92 0.56 0.61 0.90 -
P/RPS 0.54 0.34 0.39 0.42 0.36 0.43 0.66 -3.28%
P/EPS 7.20 6.22 4.30 4.78 7.05 15.17 -45.92 -
EY 13.89 16.07 23.24 20.93 14.18 6.59 -2.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.46 0.64 0.59 0.38 0.48 0.71 3.24%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 20/05/10 21/05/09 29/05/08 24/05/07 29/05/06 26/05/05 20/05/04 -
Price 1.43 0.88 0.99 0.83 0.53 0.55 0.77 -
P/RPS 0.47 0.35 0.37 0.38 0.34 0.39 0.56 -2.87%
P/EPS 6.32 6.44 4.14 4.31 6.68 13.68 -39.29 -
EY 15.83 15.52 24.18 23.20 14.98 7.31 -2.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.48 0.61 0.53 0.36 0.44 0.61 3.50%

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