[GFB] QoQ Cumulative Quarter Result on 30-Jun-2004 [#3]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
17-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ- -117.81%
YoY- -519.18%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 44,354 23,568 87,882 64,861 42,706 23,015 74,481 -29.19%
PBT 1,277 1,174 -1,811 -1,296 -584 477 1,291 -0.72%
Tax -23 -37 367 -37 -28 -120 -817 -90.72%
NP 1,254 1,137 -1,444 -1,333 -612 357 474 91.17%
-
NP to SH 1,254 1,137 -1,444 -1,333 -612 357 1,148 6.05%
-
Tax Rate 1.80% 3.15% - - - 25.16% 63.28% -
Total Cost 43,100 22,431 89,326 66,194 43,318 22,658 74,007 -30.23%
-
Net Worth 78,608 78,285 77,220 77,862 79,310 80,794 193,347 -45.08%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - 3,474 -
Div Payout % - - - - - - 302.63% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 78,608 78,285 77,220 77,862 79,310 80,794 193,347 -45.08%
NOSH 62,388 62,131 62,274 62,289 62,448 62,631 151,052 -44.50%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.83% 4.82% -1.64% -2.06% -1.43% 1.55% 0.64% -
ROE 1.60% 1.45% -1.87% -1.71% -0.77% 0.44% 0.59% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 71.09 37.93 141.12 104.13 68.39 36.75 49.31 27.59%
EPS 2.01 1.83 -2.32 -2.14 -0.98 0.57 0.76 91.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.30 -
NAPS 1.26 1.26 1.24 1.25 1.27 1.29 1.28 -1.04%
Adjusted Per Share Value based on latest NOSH - 62,155
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 84.48 44.89 167.39 123.54 81.34 43.84 141.87 -29.19%
EPS 2.39 2.17 -2.75 -2.54 -1.17 0.68 2.19 5.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.62 -
NAPS 1.4973 1.4911 1.4709 1.4831 1.5107 1.5389 3.6828 -45.08%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.61 0.69 0.69 0.74 0.90 0.88 0.84 -
P/RPS 0.86 1.82 0.49 0.71 1.32 2.39 1.70 -36.48%
P/EPS 30.35 37.70 -29.76 -34.58 -91.84 154.39 110.53 -57.72%
EY 3.30 2.65 -3.36 -2.89 -1.09 0.65 0.90 137.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.74 -
P/NAPS 0.48 0.55 0.56 0.59 0.71 0.68 0.66 -19.11%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 28/02/05 29/11/04 17/08/04 20/05/04 12/04/04 28/11/03 -
Price 0.55 0.66 0.70 0.72 0.77 0.87 0.85 -
P/RPS 0.77 1.74 0.50 0.69 1.13 2.37 1.72 -41.45%
P/EPS 27.36 36.07 -30.19 -33.64 -78.57 152.63 111.84 -60.85%
EY 3.65 2.77 -3.31 -2.97 -1.27 0.66 0.89 155.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.71 -
P/NAPS 0.44 0.52 0.56 0.58 0.61 0.67 0.66 -23.66%

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