[GFB] YoY Quarter Result on 30-Jun-2008 [#3]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Jun-2008 [#3]
Profit Trend
QoQ- -15.52%
YoY- -8.67%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 34,020 42,396 36,867 42,241 36,769 27,499 22,855 6.85%
PBT 23,460 192 5,070 3,008 3,359 1,651 306 106.04%
Tax -41 -157 -383 -248 -337 -152 -19 13.67%
NP 23,419 35 4,687 2,760 3,022 1,499 287 108.19%
-
NP to SH 23,419 35 4,687 2,760 3,022 1,499 287 108.19%
-
Tax Rate 0.17% 81.77% 7.55% 8.24% 10.03% 9.21% 6.21% -
Total Cost 10,601 42,361 32,180 39,481 33,747 26,000 22,568 -11.82%
-
Net Worth 118,644 55,000 104,155 92,190 92,801 89,699 78,613 7.09%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 21 16 1,399 1,431 1,189 - - -
Div Payout % 0.09% 47.14% 29.87% 51.87% 39.37% - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 118,644 55,000 104,155 92,190 92,801 89,699 78,613 7.09%
NOSH 53,443 55,000 55,997 57,261 59,488 60,200 62,391 -2.54%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 68.84% 0.08% 12.71% 6.53% 8.22% 5.45% 1.26% -
ROE 19.74% 0.06% 4.50% 2.99% 3.26% 1.67% 0.37% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 63.66 77.08 65.84 73.77 61.81 45.68 36.63 9.64%
EPS 43.82 0.06 8.37 4.82 5.08 2.49 0.46 113.63%
DPS 0.04 0.03 2.50 2.50 2.00 0.00 0.00 -
NAPS 2.22 1.00 1.86 1.61 1.56 1.49 1.26 9.89%
Adjusted Per Share Value based on latest NOSH - 57,261
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 64.80 80.75 70.22 80.46 70.04 52.38 43.53 6.85%
EPS 44.61 0.07 8.93 5.26 5.76 2.86 0.55 107.98%
DPS 0.04 0.03 2.67 2.73 2.27 0.00 0.00 -
NAPS 2.2599 1.0476 1.9839 1.756 1.7676 1.7086 1.4974 7.09%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.25 1.39 0.86 0.94 1.03 0.51 0.53 -
P/RPS 1.96 1.80 1.31 1.27 1.67 1.12 1.45 5.14%
P/EPS 2.85 2,184.29 10.27 19.50 20.28 20.48 115.22 -46.00%
EY 35.06 0.05 9.73 5.13 4.93 4.88 0.87 85.10%
DY 0.03 0.02 2.91 2.66 1.94 0.00 0.00 -
P/NAPS 0.56 1.39 0.46 0.58 0.66 0.34 0.42 4.90%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 18/08/11 18/08/10 20/08/09 28/08/08 29/08/07 06/09/06 29/08/05 -
Price 1.15 1.48 1.05 0.94 0.96 0.50 0.49 -
P/RPS 1.81 1.92 1.59 1.27 1.55 1.09 1.34 5.13%
P/EPS 2.62 2,325.71 12.54 19.50 18.90 20.08 106.52 -46.05%
EY 38.10 0.04 7.97 5.13 5.29 4.98 0.94 85.28%
DY 0.03 0.02 2.38 2.66 2.08 0.00 0.00 -
P/NAPS 0.52 1.48 0.56 0.58 0.62 0.34 0.39 4.90%

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