[GFB] YoY Annualized Quarter Result on 31-Mar-2008 [#2]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Mar-2008 [#2]
Profit Trend
QoQ- -6.02%
YoY- 21.2%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 164,930 167,782 141,876 154,290 130,348 94,910 88,708 10.88%
PBT 1,888 13,278 8,208 15,350 12,358 4,786 2,554 -4.90%
Tax -316 -736 -528 -1,388 -838 0 -46 37.85%
NP 1,572 12,542 7,680 13,962 11,520 4,786 2,508 -7.48%
-
NP to SH 1,572 12,542 7,680 13,962 11,520 4,786 2,508 -7.48%
-
Tax Rate 16.74% 5.54% 6.43% 9.04% 6.78% 0.00% 1.80% -
Total Cost 163,358 155,240 134,196 140,328 118,828 90,124 86,200 11.23%
-
Net Worth 90,732 105,286 103,449 94,479 93,308 89,812 78,608 2.41%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 90,732 105,286 103,449 94,479 93,308 89,812 78,608 2.41%
NOSH 52,751 55,414 56,222 58,320 59,813 60,277 62,388 -2.75%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 0.95% 7.48% 5.41% 9.05% 8.84% 5.04% 2.83% -
ROE 1.73% 11.91% 7.42% 14.78% 12.35% 5.33% 3.19% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 312.65 302.78 252.35 264.55 217.93 157.46 142.19 14.02%
EPS 2.98 22.62 13.66 23.94 19.26 7.94 4.02 -4.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.90 1.84 1.62 1.56 1.49 1.26 5.32%
Adjusted Per Share Value based on latest NOSH - 57,925
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 314.15 319.58 270.24 293.89 248.28 180.78 168.97 10.88%
EPS 2.99 23.89 14.63 26.59 21.94 9.12 4.78 -7.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7282 2.0055 1.9705 1.7996 1.7773 1.7107 1.4973 2.41%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.42 1.63 0.85 1.03 0.92 0.56 0.61 -
P/RPS 0.45 0.54 0.34 0.39 0.42 0.36 0.43 0.76%
P/EPS 47.65 7.20 6.22 4.30 4.78 7.05 15.17 21.00%
EY 2.10 13.89 16.07 23.24 20.93 14.18 6.59 -17.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.86 0.46 0.64 0.59 0.38 0.48 9.55%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/05/11 20/05/10 21/05/09 29/05/08 24/05/07 29/05/06 26/05/05 -
Price 1.36 1.43 0.88 0.99 0.83 0.53 0.55 -
P/RPS 0.43 0.47 0.35 0.37 0.38 0.34 0.39 1.63%
P/EPS 45.64 6.32 6.44 4.14 4.31 6.68 13.68 22.22%
EY 2.19 15.83 15.52 24.18 23.20 14.98 7.31 -18.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.75 0.48 0.61 0.53 0.36 0.44 10.24%

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