[GFB] QoQ Annualized Quarter Result on 31-Dec-2002 [#1]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Dec-2002 [#1]
Profit Trend
QoQ- -43.75%
YoY- -66.52%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 74,481 71,129 68,800 71,428 66,156 64,041 62,974 11.82%
PBT 1,291 562 602 992 1,890 2,189 2,020 -25.78%
Tax -817 -249 -218 -432 -299 -232 -198 157.03%
NP 474 313 384 560 1,591 1,957 1,822 -59.21%
-
NP to SH 1,148 424 552 896 1,593 1,957 1,822 -26.48%
-
Tax Rate 63.28% 44.31% 36.21% 43.55% 15.82% 10.60% 9.80% -
Total Cost 74,007 70,816 68,416 70,868 64,565 62,084 61,152 13.55%
-
Net Worth 193,347 116,321 126,425 138,295 87,672 87,084 88,604 68.15%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 3,474 - - - 2,487 - - -
Div Payout % 302.63% - - - 156.13% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 193,347 116,321 126,425 138,295 87,672 87,084 88,604 68.15%
NOSH 151,052 83,684 89,032 97,391 62,178 62,203 62,397 80.19%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 0.64% 0.44% 0.56% 0.78% 2.40% 3.06% 2.89% -
ROE 0.59% 0.36% 0.44% 0.65% 1.82% 2.25% 2.06% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 49.31 85.00 77.28 73.34 106.40 102.95 100.92 -37.93%
EPS 0.76 0.51 0.62 0.92 2.56 3.15 2.92 -59.20%
DPS 2.30 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.28 1.39 1.42 1.42 1.41 1.40 1.42 -6.67%
Adjusted Per Share Value based on latest NOSH - 97,391
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 141.87 135.48 131.05 136.05 126.01 121.98 119.95 11.82%
EPS 2.19 0.81 1.05 1.71 3.03 3.73 3.47 -26.40%
DPS 6.62 0.00 0.00 0.00 4.74 0.00 0.00 -
NAPS 3.6828 2.2156 2.4081 2.6342 1.6699 1.6588 1.6877 68.15%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 0.84 0.85 0.76 0.00 0.00 0.00 0.00 -
P/RPS 1.70 1.00 0.98 0.00 0.00 0.00 0.00 -
P/EPS 110.53 167.76 122.58 0.00 0.00 0.00 0.00 -
EY 0.90 0.60 0.82 0.00 0.00 0.00 0.00 -
DY 2.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.61 0.54 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 21/08/03 27/05/03 25/02/03 29/11/02 27/08/02 29/05/02 -
Price 0.85 0.93 0.75 0.70 0.00 0.00 0.00 -
P/RPS 1.72 1.09 0.97 0.95 0.00 0.00 0.00 -
P/EPS 111.84 183.55 120.97 76.09 0.00 0.00 0.00 -
EY 0.89 0.54 0.83 1.31 0.00 0.00 0.00 -
DY 2.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.67 0.53 0.49 0.00 0.00 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