[GFB] YoY Cumulative Quarter Result on 31-Mar-2009 [#2]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Mar-2009 [#2]
Profit Trend
QoQ- 207.69%
YoY- -44.99%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 82,465 83,891 70,938 77,145 65,174 47,455 44,354 10.88%
PBT 944 6,639 4,104 7,675 6,179 2,393 1,277 -4.90%
Tax -158 -368 -264 -694 -419 0 -23 37.85%
NP 786 6,271 3,840 6,981 5,760 2,393 1,254 -7.48%
-
NP to SH 786 6,271 3,840 6,981 5,760 2,393 1,254 -7.48%
-
Tax Rate 16.74% 5.54% 6.43% 9.04% 6.78% 0.00% 1.80% -
Total Cost 81,679 77,620 67,098 70,164 59,414 45,062 43,100 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 0.87% 5.96% 3.71% 7.39% 6.17% 2.66% 1.60% -
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 156.33 151.39 126.17 132.28 108.96 78.73 71.09 14.02%
EPS 1.49 11.31 6.83 11.97 9.63 3.97 2.01 -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 - 56,203
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 157.08 159.79 135.12 146.94 124.14 90.39 84.48 10.88%
EPS 1.50 11.94 7.31 13.30 10.97 4.56 2.39 -7.46%
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 0.91 1.08 0.67 0.78 0.84 0.71 0.86 0.94%
P/EPS 95.30 14.40 12.45 8.60 9.55 14.11 30.35 20.99%
EY 1.05 6.94 8.04 11.62 10.47 7.09 3.30 -17.36%
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 0.87 0.94 0.70 0.75 0.76 0.67 0.77 2.05%
P/EPS 91.28 12.64 12.88 8.27 8.62 13.35 27.36 22.22%
EY 1.10 7.91 7.76 12.09 11.60 7.49 3.65 -18.11%
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