[GFB] YoY Cumulative Quarter Result on 31-Mar-2006 [#2]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Mar-2006 [#2]
Profit Trend
QoQ- 36.9%
YoY- 90.83%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 70,938 77,145 65,174 47,455 44,354 42,706 34,400 12.80%
PBT 4,104 7,675 6,179 2,393 1,277 -584 301 54.50%
Tax -264 -694 -419 0 -23 -28 -109 15.87%
NP 3,840 6,981 5,760 2,393 1,254 -612 192 64.67%
-
NP to SH 3,840 6,981 5,760 2,393 1,254 -612 276 55.02%
-
Tax Rate 6.43% 9.04% 6.78% 0.00% 1.80% - 36.21% -
Total Cost 67,098 70,164 59,414 45,062 43,100 43,318 34,208 11.87%
-
Net Worth 103,449 94,479 93,308 89,812 78,608 79,310 126,425 -3.28%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 103,449 94,479 93,308 89,812 78,608 79,310 126,425 -3.28%
NOSH 56,222 58,320 59,813 60,277 62,388 62,448 89,032 -7.36%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 5.41% 9.05% 8.84% 5.04% 2.83% -1.43% 0.56% -
ROE 3.71% 7.39% 6.17% 2.66% 1.60% -0.77% 0.22% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 126.17 132.28 108.96 78.73 71.09 68.39 38.64 21.77%
EPS 6.83 11.97 9.63 3.97 2.01 -0.98 0.31 67.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.62 1.56 1.49 1.26 1.27 1.42 4.40%
Adjusted Per Share Value based on latest NOSH - 60,280
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 135.12 146.94 124.14 90.39 84.48 81.34 65.52 12.80%
EPS 7.31 13.30 10.97 4.56 2.39 -1.17 0.53 54.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9705 1.7996 1.7773 1.7107 1.4973 1.5107 2.4081 -3.28%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.85 1.03 0.92 0.56 0.61 0.90 0.76 -
P/RPS 0.67 0.78 0.84 0.71 0.86 1.32 1.97 -16.43%
P/EPS 12.45 8.60 9.55 14.11 30.35 -91.84 245.16 -39.11%
EY 8.04 11.62 10.47 7.09 3.30 -1.09 0.41 64.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.64 0.59 0.38 0.48 0.71 0.54 -2.63%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 21/05/09 29/05/08 24/05/07 29/05/06 26/05/05 20/05/04 27/05/03 -
Price 0.88 0.99 0.83 0.53 0.55 0.77 0.75 -
P/RPS 0.70 0.75 0.76 0.67 0.77 1.13 1.94 -15.61%
P/EPS 12.88 8.27 8.62 13.35 27.36 -78.57 241.94 -38.63%
EY 7.76 12.09 11.60 7.49 3.65 -1.27 0.41 63.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.61 0.53 0.36 0.44 0.61 0.53 -1.63%

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