[GFB] YoY Quarter Result on 30-Sep-2005 [#4]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Sep-2005 [#4]
Profit Trend
QoQ- -79.09%
YoY- 153.57%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 45,044 35,573 35,163 27,569 23,021 21,133 18,124 16.36%
PBT 1,010 2,358 2,294 357 -515 869 248 26.34%
Tax 46 -230 -807 -297 403 -629 -125 -
NP 1,056 2,128 1,487 60 -112 240 123 43.04%
-
NP to SH 1,056 2,128 1,487 60 -112 830 125 42.66%
-
Tax Rate -4.55% 9.75% 35.18% 83.19% - 72.38% 50.40% -
Total Cost 43,988 33,445 33,676 27,509 23,133 20,893 18,001 16.04%
-
Net Worth 97,559 93,009 91,738 76,199 77,663 279,578 61,904 7.86%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 1,340 2,667 2,698 1,379 - 5,023 2,476 -9.71%
Div Payout % 126.90% 125.35% 181.45% 2,300.00% - 605.26% 1,980.95% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 97,559 93,009 91,738 76,199 77,663 279,578 61,904 7.86%
NOSH 53,604 59,275 59,959 59,999 62,631 218,421 61,904 -2.36%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 2.34% 5.98% 4.23% 0.22% -0.49% 1.14% 0.68% -
ROE 1.08% 2.29% 1.62% 0.08% -0.14% 0.30% 0.20% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 84.03 60.01 58.64 45.95 36.76 9.68 29.28 19.19%
EPS 1.97 3.59 2.48 0.10 -0.18 0.38 0.20 46.35%
DPS 2.50 4.50 4.50 2.30 0.00 2.30 4.00 -7.52%
NAPS 1.82 1.5691 1.53 1.27 1.24 1.28 1.00 10.48%
Adjusted Per Share Value based on latest NOSH - 59,999
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 85.80 67.76 66.98 52.51 43.85 40.25 34.52 16.37%
EPS 2.01 4.05 2.83 0.11 -0.21 1.58 0.24 42.45%
DPS 2.55 5.08 5.14 2.63 0.00 9.57 4.72 -9.74%
NAPS 1.8583 1.7716 1.7474 1.4514 1.4793 5.3253 1.1791 7.86%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 0.96 0.98 0.50 0.50 0.69 0.84 0.00 -
P/RPS 1.14 1.63 0.85 1.09 1.88 8.68 0.00 -
P/EPS 48.73 27.30 20.16 500.00 -385.86 221.05 0.00 -
EY 2.05 3.66 4.96 0.20 -0.26 0.45 0.00 -
DY 2.60 4.59 9.00 4.60 0.00 2.74 0.00 -
P/NAPS 0.53 0.62 0.33 0.39 0.56 0.66 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 29/11/07 30/11/06 30/11/05 29/11/04 28/11/03 29/11/02 -
Price 0.87 0.98 0.58 0.46 0.70 0.85 0.00 -
P/RPS 1.04 1.63 0.99 1.00 1.90 8.79 0.00 -
P/EPS 44.16 27.30 23.39 460.00 -391.45 223.68 0.00 -
EY 2.26 3.66 4.28 0.22 -0.26 0.45 0.00 -
DY 2.87 4.59 7.76 5.00 0.00 2.71 0.00 -
P/NAPS 0.48 0.62 0.38 0.36 0.56 0.66 0.00 -

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