[GFB] QoQ Annualized Quarter Result on 31-Dec-2004 [#1]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- 414.96%
YoY- 218.49%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 94,778 89,612 88,708 94,272 87,882 86,481 85,412 7.17%
PBT 1,919 2,110 2,554 4,696 -1,811 -1,728 -1,168 -
Tax -339 -56 -46 -148 367 -49 -56 231.79%
NP 1,580 2,054 2,508 4,548 -1,444 -1,777 -1,224 -
-
NP to SH 1,580 2,054 2,508 4,548 -1,444 -1,777 -1,224 -
-
Tax Rate 17.67% 2.65% 1.80% 3.15% - - - -
Total Cost 93,198 87,557 86,200 89,724 89,326 88,258 86,636 4.98%
-
Net Worth 90,894 78,609 78,608 78,285 77,220 77,862 79,310 9.50%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 1,431 - - - - - - -
Div Payout % 90.63% - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 90,894 78,609 78,608 78,285 77,220 77,862 79,310 9.50%
NOSH 62,256 62,388 62,388 62,131 62,274 62,289 62,448 -0.20%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.67% 2.29% 2.83% 4.82% -1.64% -2.06% -1.43% -
ROE 1.74% 2.61% 3.19% 5.81% -1.87% -2.28% -1.54% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 152.24 143.64 142.19 151.73 141.12 138.84 136.77 7.39%
EPS 2.60 3.29 4.02 7.32 -2.32 -2.85 -1.96 -
DPS 2.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.26 1.26 1.26 1.24 1.25 1.27 9.73%
Adjusted Per Share Value based on latest NOSH - 62,131
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 180.53 170.69 168.97 179.57 167.39 164.73 162.69 7.17%
EPS 3.01 3.91 4.78 8.66 -2.75 -3.39 -2.33 -
DPS 2.73 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7313 1.4973 1.4973 1.4911 1.4709 1.4831 1.5107 9.50%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.50 0.53 0.61 0.69 0.69 0.74 0.90 -
P/RPS 0.33 0.37 0.43 0.45 0.49 0.53 0.66 -36.97%
P/EPS 19.70 16.09 15.17 9.43 -29.76 -25.93 -45.92 -
EY 5.08 6.21 6.59 10.61 -3.36 -3.86 -2.18 -
DY 4.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.42 0.48 0.55 0.56 0.59 0.71 -38.76%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 29/08/05 26/05/05 28/02/05 29/11/04 17/08/04 20/05/04 -
Price 0.46 0.49 0.55 0.66 0.70 0.72 0.77 -
P/RPS 0.30 0.34 0.39 0.43 0.50 0.52 0.56 -34.01%
P/EPS 18.13 14.88 13.68 9.02 -30.19 -25.23 -39.29 -
EY 5.52 6.72 7.31 11.09 -3.31 -3.96 -2.55 -
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.39 0.44 0.52 0.56 0.58 0.61 -34.92%

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