[GFB] QoQ Annualized Quarter Result on 31-Dec-2003 [#1]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
12-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- 24.39%
YoY- 59.38%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 87,882 86,481 85,412 92,060 74,481 71,129 68,800 17.67%
PBT -1,811 -1,728 -1,168 1,908 1,291 562 602 -
Tax 367 -49 -56 -480 -817 -249 -218 -
NP -1,444 -1,777 -1,224 1,428 474 313 384 -
-
NP to SH -1,444 -1,777 -1,224 1,428 1,148 424 552 -
-
Tax Rate - - - 25.16% 63.28% 44.31% 36.21% -
Total Cost 89,326 88,258 86,636 90,632 74,007 70,816 68,416 19.39%
-
Net Worth 77,220 77,862 79,310 80,794 193,347 116,321 126,425 -27.94%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - 3,474 - - -
Div Payout % - - - - 302.63% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 77,220 77,862 79,310 80,794 193,347 116,321 126,425 -27.94%
NOSH 62,274 62,289 62,448 62,631 151,052 83,684 89,032 -21.15%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -1.64% -2.06% -1.43% 1.55% 0.64% 0.44% 0.56% -
ROE -1.87% -2.28% -1.54% 1.77% 0.59% 0.36% 0.44% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 141.12 138.84 136.77 146.99 49.31 85.00 77.28 49.23%
EPS -2.32 -2.85 -1.96 2.28 0.76 0.51 0.62 -
DPS 0.00 0.00 0.00 0.00 2.30 0.00 0.00 -
NAPS 1.24 1.25 1.27 1.29 1.28 1.39 1.42 -8.61%
Adjusted Per Share Value based on latest NOSH - 62,631
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 167.39 164.73 162.69 175.35 141.87 135.48 131.05 17.67%
EPS -2.75 -3.39 -2.33 2.72 2.19 0.81 1.05 -
DPS 0.00 0.00 0.00 0.00 6.62 0.00 0.00 -
NAPS 1.4709 1.4831 1.5107 1.5389 3.6828 2.2156 2.4081 -27.94%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.69 0.74 0.90 0.88 0.84 0.85 0.76 -
P/RPS 0.49 0.53 0.66 0.60 1.70 1.00 0.98 -36.92%
P/EPS -29.76 -25.93 -45.92 38.60 110.53 167.76 122.58 -
EY -3.36 -3.86 -2.18 2.59 0.90 0.60 0.82 -
DY 0.00 0.00 0.00 0.00 2.74 0.00 0.00 -
P/NAPS 0.56 0.59 0.71 0.68 0.66 0.61 0.54 2.44%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 17/08/04 20/05/04 12/04/04 28/11/03 21/08/03 27/05/03 -
Price 0.70 0.72 0.77 0.87 0.85 0.93 0.75 -
P/RPS 0.50 0.52 0.56 0.59 1.72 1.09 0.97 -35.63%
P/EPS -30.19 -25.23 -39.29 38.16 111.84 183.55 120.97 -
EY -3.31 -3.96 -2.55 2.62 0.89 0.54 0.83 -
DY 0.00 0.00 0.00 0.00 2.71 0.00 0.00 -
P/NAPS 0.56 0.58 0.61 0.67 0.66 0.67 0.53 3.72%

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