[GFB] QoQ Annualized Quarter Result on 31-Mar-2002 [#2]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
31-Mar-2002 [#2]
Profit Trend
QoQ- -31.91%
YoY- -71.29%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 71,428 66,156 64,041 62,974 63,088 68,312 69,088 2.23%
PBT 992 1,890 2,189 2,020 2,948 6,134 6,718 -71.96%
Tax -432 -299 -232 -198 -272 -389 -669 -25.23%
NP 560 1,591 1,957 1,822 2,676 5,745 6,049 -79.44%
-
NP to SH 896 1,593 1,957 1,822 2,676 5,745 6,049 -71.90%
-
Tax Rate 43.55% 15.82% 10.60% 9.80% 9.23% 6.34% 9.96% -
Total Cost 70,868 64,565 62,084 61,152 60,412 62,567 63,038 8.09%
-
Net Worth 138,295 87,672 87,084 88,604 88,157 87,139 85,263 37.92%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - 2,487 - - - 2,800 - -
Div Payout % - 156.13% - - - 48.75% - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 138,295 87,672 87,084 88,604 88,157 87,139 85,263 37.92%
NOSH 97,391 62,178 62,203 62,397 62,523 62,242 62,235 34.67%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 0.78% 2.40% 3.06% 2.89% 4.24% 8.41% 8.76% -
ROE 0.65% 1.82% 2.25% 2.06% 3.04% 6.59% 7.09% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 73.34 106.40 102.95 100.92 100.90 109.75 111.01 -24.08%
EPS 0.92 2.56 3.15 2.92 4.28 9.23 9.72 -79.14%
DPS 0.00 4.00 0.00 0.00 0.00 4.50 0.00 -
NAPS 1.42 1.41 1.40 1.42 1.41 1.40 1.37 2.41%
Adjusted Per Share Value based on latest NOSH - 62,051
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 136.05 126.01 121.98 119.95 120.17 130.12 131.60 2.23%
EPS 1.71 3.03 3.73 3.47 5.10 10.94 11.52 -71.86%
DPS 0.00 4.74 0.00 0.00 0.00 5.34 0.00 -
NAPS 2.6342 1.6699 1.6588 1.6877 1.6792 1.6598 1.6241 37.92%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 29/11/02 27/08/02 29/05/02 28/02/02 21/11/01 22/08/01 -
Price 0.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 76.09 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 1.31 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.00 0.00 0.00 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