[GFB] QoQ Cumulative Quarter Result on 31-Mar-2003 [#2]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Mar-2003 [#2]
Profit Trend
QoQ- 23.21%
YoY- -69.7%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 23,015 74,481 53,347 34,400 17,857 66,156 48,031 -38.68%
PBT 477 1,291 422 301 248 1,890 1,642 -56.03%
Tax -120 -817 -187 -109 -108 -299 -174 -21.88%
NP 357 474 235 192 140 1,591 1,468 -60.93%
-
NP to SH 357 1,148 318 276 224 1,593 1,468 -60.93%
-
Tax Rate 25.16% 63.28% 44.31% 36.21% 43.55% 15.82% 10.60% -
Total Cost 22,658 74,007 53,112 34,208 17,717 64,565 46,563 -38.05%
-
Net Worth 80,794 193,347 116,321 126,425 138,295 87,672 87,084 -4.86%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - 3,474 - - - 2,487 - -
Div Payout % - 302.63% - - - 156.13% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 80,794 193,347 116,321 126,425 138,295 87,672 87,084 -4.86%
NOSH 62,631 151,052 83,684 89,032 97,391 62,178 62,203 0.45%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.55% 0.64% 0.44% 0.56% 0.78% 2.40% 3.06% -
ROE 0.44% 0.59% 0.27% 0.22% 0.16% 1.82% 1.69% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 36.75 49.31 63.75 38.64 18.34 106.40 77.22 -38.96%
EPS 0.57 0.76 0.38 0.31 0.23 2.56 2.36 -61.11%
DPS 0.00 2.30 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.29 1.28 1.39 1.42 1.42 1.41 1.40 -5.29%
Adjusted Per Share Value based on latest NOSH - 65,000
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 43.84 141.87 101.61 65.52 34.01 126.01 91.49 -38.68%
EPS 0.68 2.19 0.61 0.53 0.43 3.03 2.80 -60.97%
DPS 0.00 6.62 0.00 0.00 0.00 4.74 0.00 -
NAPS 1.5389 3.6828 2.2156 2.4081 2.6342 1.6699 1.6588 -4.86%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 0.88 0.84 0.85 0.76 0.00 0.00 0.00 -
P/RPS 2.39 1.70 1.33 1.97 0.00 0.00 0.00 -
P/EPS 154.39 110.53 223.68 245.16 0.00 0.00 0.00 -
EY 0.65 0.90 0.45 0.41 0.00 0.00 0.00 -
DY 0.00 2.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.66 0.61 0.54 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 12/04/04 28/11/03 21/08/03 27/05/03 25/02/03 29/11/02 27/08/02 -
Price 0.87 0.85 0.93 0.75 0.70 0.00 0.00 -
P/RPS 2.37 1.72 1.46 1.94 3.82 0.00 0.00 -
P/EPS 152.63 111.84 244.74 241.94 304.35 0.00 0.00 -
EY 0.66 0.89 0.41 0.41 0.33 0.00 0.00 -
DY 0.00 2.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.66 0.67 0.53 0.49 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