[GFB] QoQ Cumulative 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- 36.17%
YoY- -71.29%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 17,857 66,156 48,031 31,487 15,772 68,312 51,816 -50.75%
PBT 248 1,890 1,642 1,010 737 6,134 5,039 -86.49%
Tax -108 -299 -174 -99 -68 -389 -502 -63.99%
NP 140 1,591 1,468 911 669 5,745 4,537 -90.09%
-
NP to SH 224 1,593 1,468 911 669 5,745 4,537 -86.46%
-
Tax Rate 43.55% 15.82% 10.60% 9.80% 9.23% 6.34% 9.96% -
Total Cost 17,717 64,565 46,563 30,576 15,103 62,567 47,279 -47.92%
-
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 0.16% 1.82% 1.69% 1.03% 0.76% 6.59% 5.32% -
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 18.34 106.40 77.22 50.46 25.23 109.75 83.26 -63.42%
EPS 0.23 2.56 2.36 1.46 1.07 9.23 7.29 -89.95%
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 34.01 126.01 91.49 59.98 30.04 130.12 98.70 -50.75%
EPS 0.43 3.03 2.80 1.74 1.27 10.94 8.64 -86.39%
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 3.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 304.35 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.33 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