[GFB] YoY Quarter Result on 31-Mar-2007 [#2]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Mar-2007 [#2]
Profit Trend
QoQ- -31.48%
YoY- 263.1%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 40,692 31,133 39,289 31,696 22,157 20,786 19,691 12.85%
PBT 2,060 2,738 3,558 2,506 645 103 -1,061 -
Tax -116 -147 -291 -164 0 14 92 -
NP 1,944 2,591 3,267 2,342 645 117 -969 -
-
NP to SH 1,944 2,591 3,267 2,342 645 117 -969 -
-
Tax Rate 5.63% 5.37% 8.18% 6.54% 0.00% -13.59% - -
Total Cost 38,748 28,542 36,022 29,354 21,512 20,669 20,660 11.04%
-
Net Worth 104,827 103,415 93,839 93,202 89,817 77,589 78,886 4.85%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 104,827 103,415 93,839 93,202 89,817 77,589 78,886 4.85%
NOSH 55,172 56,203 57,925 59,744 60,280 61,578 62,115 -1.95%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 4.78% 8.32% 8.32% 7.39% 2.91% 0.56% -4.92% -
ROE 1.85% 2.51% 3.48% 2.51% 0.72% 0.15% -1.23% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 73.75 55.39 67.83 53.05 36.76 33.76 31.70 15.10%
EPS 3.52 4.61 5.64 3.92 1.07 0.19 -1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.84 1.62 1.56 1.49 1.26 1.27 6.94%
Adjusted Per Share Value based on latest NOSH - 59,744
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 77.51 59.30 74.84 60.37 42.20 39.59 37.51 12.85%
EPS 3.70 4.94 6.22 4.46 1.23 0.22 -1.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9967 1.9698 1.7874 1.7753 1.7108 1.4779 1.5026 4.85%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.63 0.85 1.03 0.92 0.56 0.61 0.90 -
P/RPS 2.21 1.53 1.52 1.73 1.52 1.81 2.84 -4.09%
P/EPS 46.26 18.44 18.26 23.47 52.34 321.05 -57.69 -
EY 2.16 5.42 5.48 4.26 1.91 0.31 -1.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.46 0.64 0.59 0.38 0.48 0.71 3.24%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 20/05/10 21/05/09 29/05/08 24/05/07 29/05/06 26/05/05 20/05/04 -
Price 1.43 0.88 0.99 0.83 0.53 0.55 0.77 -
P/RPS 1.94 1.59 1.46 1.56 1.44 1.63 2.43 -3.68%
P/EPS 40.58 19.09 17.55 21.17 49.53 289.47 -49.36 -
EY 2.46 5.24 5.70 4.72 2.02 0.35 -2.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.48 0.61 0.53 0.36 0.44 0.61 3.50%

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