[GFB] QoQ Annualized Quarter Result on 30-Sep-2004 [#4]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Sep-2004 [#4]
Profit Trend
QoQ- 18.75%
YoY- -225.78%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 89,612 88,708 94,272 87,882 86,481 85,412 92,060 -1.78%
PBT 2,110 2,554 4,696 -1,811 -1,728 -1,168 1,908 6.94%
Tax -56 -46 -148 367 -49 -56 -480 -76.15%
NP 2,054 2,508 4,548 -1,444 -1,777 -1,224 1,428 27.45%
-
NP to SH 2,054 2,508 4,548 -1,444 -1,777 -1,224 1,428 27.45%
-
Tax Rate 2.65% 1.80% 3.15% - - - 25.16% -
Total Cost 87,557 86,200 89,724 89,326 88,258 86,636 90,632 -2.27%
-
Net Worth 78,609 78,608 78,285 77,220 77,862 79,310 80,794 -1.81%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 78,609 78,608 78,285 77,220 77,862 79,310 80,794 -1.81%
NOSH 62,388 62,388 62,131 62,274 62,289 62,448 62,631 -0.25%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 2.29% 2.83% 4.82% -1.64% -2.06% -1.43% 1.55% -
ROE 2.61% 3.19% 5.81% -1.87% -2.28% -1.54% 1.77% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 143.64 142.19 151.73 141.12 138.84 136.77 146.99 -1.52%
EPS 3.29 4.02 7.32 -2.32 -2.85 -1.96 2.28 27.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.26 1.26 1.24 1.25 1.27 1.29 -1.55%
Adjusted Per Share Value based on latest NOSH - 62,631
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 170.69 168.97 179.57 167.39 164.73 162.69 175.35 -1.78%
EPS 3.91 4.78 8.66 -2.75 -3.39 -2.33 2.72 27.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4973 1.4973 1.4911 1.4709 1.4831 1.5107 1.5389 -1.81%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.53 0.61 0.69 0.69 0.74 0.90 0.88 -
P/RPS 0.37 0.43 0.45 0.49 0.53 0.66 0.60 -27.57%
P/EPS 16.09 15.17 9.43 -29.76 -25.93 -45.92 38.60 -44.22%
EY 6.21 6.59 10.61 -3.36 -3.86 -2.18 2.59 79.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.48 0.55 0.56 0.59 0.71 0.68 -27.49%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 26/05/05 28/02/05 29/11/04 17/08/04 20/05/04 12/04/04 -
Price 0.49 0.55 0.66 0.70 0.72 0.77 0.87 -
P/RPS 0.34 0.39 0.43 0.50 0.52 0.56 0.59 -30.77%
P/EPS 14.88 13.68 9.02 -30.19 -25.23 -39.29 38.16 -46.65%
EY 6.72 7.31 11.09 -3.31 -3.96 -2.55 2.62 87.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.44 0.52 0.56 0.58 0.61 0.67 -30.30%

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