[GFB] QoQ 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- 25.59%
YoY- -1776.74%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 20,786 23,568 23,021 22,155 19,691 23,015 21,133 -1.09%
PBT 103 1,174 -515 -712 -1,061 477 869 -75.83%
Tax 14 -37 403 -9 92 -120 -629 -
NP 117 1,137 -112 -721 -969 357 240 -38.03%
-
NP to SH 117 1,137 -112 -721 -969 357 830 -72.88%
-
Tax Rate -13.59% 3.15% - - - 25.16% 72.38% -
Total Cost 20,669 22,431 23,133 22,876 20,660 22,658 20,893 -0.71%
-
Net Worth 77,589 78,285 77,663 77,693 78,886 80,794 279,578 -57.42%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - 5,023 -
Div Payout % - - - - - - 605.26% -
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 77,589 78,285 77,663 77,693 78,886 80,794 279,578 -57.42%
NOSH 61,578 62,131 62,631 62,155 62,115 62,631 218,421 -56.97%
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 0.56% 4.82% -0.49% -3.25% -4.92% 1.55% 1.14% -
ROE 0.15% 1.45% -0.14% -0.93% -1.23% 0.44% 0.30% -
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 33.76 37.93 36.76 35.64 31.70 36.75 9.68 129.80%
EPS 0.19 1.83 -0.18 -1.16 -1.56 0.57 0.38 -36.97%
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 39.59 44.89 43.85 42.20 37.51 43.84 40.25 -1.09%
EPS 0.22 2.17 -0.21 -1.37 -1.85 0.68 1.58 -73.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.57 -
NAPS 1.4779 1.4911 1.4793 1.4799 1.5026 1.5389 5.3253 -57.41%
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 1.81 1.82 1.88 2.08 2.84 2.39 8.68 -64.80%
P/EPS 321.05 37.70 -385.86 -63.79 -57.69 154.39 221.05 28.22%
EY 0.31 2.65 -0.26 -1.57 -1.73 0.65 0.45 -21.98%
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 1.63 1.74 1.90 2.02 2.43 2.37 8.79 -67.44%
P/EPS 289.47 36.07 -391.45 -62.07 -49.36 152.63 223.68 18.73%
EY 0.35 2.77 -0.26 -1.61 -2.03 0.66 0.45 -15.41%
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