[GFB] YoY Cumulative Quarter Result on 31-Dec-2010 [#1]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010 [#1]
Profit Trend
QoQ- -87.86%
YoY- -82.2%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 19,338 43,809 43,199 39,806 37,856 33,478 25,298 -4.37%
PBT 566 1,056 4,579 1,366 4,116 3,673 1,748 -17.12%
Tax -62 -286 -252 -118 -402 -255 0 -
NP 504 770 4,327 1,248 3,714 3,418 1,748 -18.71%
-
NP to SH 504 770 4,327 1,248 3,714 3,418 1,748 -18.71%
-
Tax Rate 10.95% 27.08% 5.50% 8.64% 9.77% 6.94% 0.00% -
Total Cost 18,834 43,039 38,872 38,558 34,142 30,060 23,550 -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 0.43% 0.79% 4.04% 1.25% 3.89% 3.73% 1.96% -
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 36.83 80.22 77.90 70.81 63.91 55.93 41.97 -2.15%
EPS 0.96 1.41 7.80 2.22 6.27 5.71 2.90 -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 - 54,609
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 36.83 83.45 82.28 75.82 72.11 63.77 48.19 -4.37%
EPS 0.96 1.47 8.24 2.38 7.07 6.51 3.33 -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 3.04 1.73 1.44 1.23 1.56 1.16 1.07 19.00%
P/EPS 116.67 98.58 14.35 39.19 15.95 11.38 15.52 39.94%
EY 0.86 1.01 6.97 2.55 6.27 8.78 6.44 -28.49%
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 3.99 1.84 1.99 1.16 1.53 1.48 1.19 22.32%
P/EPS 153.13 104.96 19.86 36.94 15.63 14.54 17.24 43.88%
EY 0.65 0.95 5.03 2.71 6.40 6.88 5.80 -30.55%
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