[GFB] QoQ Quarter Result on 30-Jun-2003 [#3]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Jun-2003 [#3]
Profit Trend
QoQ- -17.31%
YoY- -92.28%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 19,691 23,015 21,133 18,947 16,544 17,857 18,124 5.67%
PBT -1,061 477 869 122 53 248 248 -
Tax 92 -120 -629 -79 -1 -108 -125 -
NP -969 357 240 43 52 140 123 -
-
NP to SH -969 357 830 43 52 224 125 -
-
Tax Rate - 25.16% 72.38% 64.75% 1.89% 43.55% 50.40% -
Total Cost 20,660 22,658 20,893 18,904 16,492 17,717 18,001 9.61%
-
Net Worth 78,886 80,794 279,578 85,385 92,299 138,295 61,904 17.52%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - 5,023 - - - 2,476 -
Div Payout % - - 605.26% - - - 1,980.95% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 78,886 80,794 279,578 85,385 92,299 138,295 61,904 17.52%
NOSH 62,115 62,631 218,421 61,428 65,000 97,391 61,904 0.22%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -4.92% 1.55% 1.14% 0.23% 0.31% 0.78% 0.68% -
ROE -1.23% 0.44% 0.30% 0.05% 0.06% 0.16% 0.20% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 31.70 36.75 9.68 30.84 25.45 18.34 29.28 5.43%
EPS -1.56 0.57 0.38 0.07 0.08 0.23 0.20 -
DPS 0.00 0.00 2.30 0.00 0.00 0.00 4.00 -
NAPS 1.27 1.29 1.28 1.39 1.42 1.42 1.00 17.25%
Adjusted Per Share Value based on latest NOSH - 61,428
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 37.51 43.84 40.25 36.09 31.51 34.01 34.52 5.68%
EPS -1.85 0.68 1.58 0.08 0.10 0.43 0.24 -
DPS 0.00 0.00 9.57 0.00 0.00 0.00 4.72 -
NAPS 1.5026 1.5389 5.3253 1.6264 1.7581 2.6342 1.1791 17.52%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 0.90 0.88 0.84 0.85 0.76 0.00 0.00 -
P/RPS 2.84 2.39 8.68 2.76 2.99 0.00 0.00 -
P/EPS -57.69 154.39 221.05 1,214.29 950.00 0.00 0.00 -
EY -1.73 0.65 0.45 0.08 0.11 0.00 0.00 -
DY 0.00 0.00 2.74 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.68 0.66 0.61 0.54 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 20/05/04 12/04/04 28/11/03 21/08/03 27/05/03 25/02/03 29/11/02 -
Price 0.77 0.87 0.85 0.93 0.75 0.70 0.00 -
P/RPS 2.43 2.37 8.79 3.02 2.95 3.82 0.00 -
P/EPS -49.36 152.63 223.68 1,328.57 937.50 304.35 0.00 -
EY -2.03 0.66 0.45 0.08 0.11 0.33 0.00 -
DY 0.00 0.00 2.71 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.67 0.66 0.67 0.53 0.49 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