[GFB] QoQ Annualized Quarter Result on 31-Mar-2004 [#2]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Mar-2004 [#2]
Profit Trend
QoQ- -185.71%
YoY- -321.74%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 94,272 87,882 86,481 85,412 92,060 74,481 71,129 20.55%
PBT 4,696 -1,811 -1,728 -1,168 1,908 1,291 562 309.13%
Tax -148 367 -49 -56 -480 -817 -249 -29.19%
NP 4,548 -1,444 -1,777 -1,224 1,428 474 313 490.64%
-
NP to SH 4,548 -1,444 -1,777 -1,224 1,428 1,148 424 382.88%
-
Tax Rate 3.15% - - - 25.16% 63.28% 44.31% -
Total Cost 89,724 89,326 88,258 86,636 90,632 74,007 70,816 17.00%
-
Net Worth 78,285 77,220 77,862 79,310 80,794 193,347 116,321 -23.11%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - 3,474 - -
Div Payout % - - - - - 302.63% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 78,285 77,220 77,862 79,310 80,794 193,347 116,321 -23.11%
NOSH 62,131 62,274 62,289 62,448 62,631 151,052 83,684 -17.93%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 4.82% -1.64% -2.06% -1.43% 1.55% 0.64% 0.44% -
ROE 5.81% -1.87% -2.28% -1.54% 1.77% 0.59% 0.36% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 151.73 141.12 138.84 136.77 146.99 49.31 85.00 46.89%
EPS 7.32 -2.32 -2.85 -1.96 2.28 0.76 0.51 485.85%
DPS 0.00 0.00 0.00 0.00 0.00 2.30 0.00 -
NAPS 1.26 1.24 1.25 1.27 1.29 1.28 1.39 -6.30%
Adjusted Per Share Value based on latest NOSH - 62,115
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 179.57 167.39 164.73 162.69 175.35 141.87 135.48 20.55%
EPS 8.66 -2.75 -3.39 -2.33 2.72 2.19 0.81 381.84%
DPS 0.00 0.00 0.00 0.00 0.00 6.62 0.00 -
NAPS 1.4911 1.4709 1.4831 1.5107 1.5389 3.6828 2.2156 -23.11%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.69 0.69 0.74 0.90 0.88 0.84 0.85 -
P/RPS 0.45 0.49 0.53 0.66 0.60 1.70 1.00 -41.13%
P/EPS 9.43 -29.76 -25.93 -45.92 38.60 110.53 167.76 -85.19%
EY 10.61 -3.36 -3.86 -2.18 2.59 0.90 0.60 572.86%
DY 0.00 0.00 0.00 0.00 0.00 2.74 0.00 -
P/NAPS 0.55 0.56 0.59 0.71 0.68 0.66 0.61 -6.64%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 17/08/04 20/05/04 12/04/04 28/11/03 21/08/03 -
Price 0.66 0.70 0.72 0.77 0.87 0.85 0.93 -
P/RPS 0.43 0.50 0.52 0.56 0.59 1.72 1.09 -46.05%
P/EPS 9.02 -30.19 -25.23 -39.29 38.16 111.84 183.55 -86.46%
EY 11.09 -3.31 -3.96 -2.55 2.62 0.89 0.54 643.10%
DY 0.00 0.00 0.00 0.00 0.00 2.71 0.00 -
P/NAPS 0.52 0.56 0.58 0.61 0.67 0.66 0.67 -15.48%

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