[GFB] QoQ Quarter Result on 30-Sep-2002 [#4]

Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Sep-2002 [#4]
Profit Trend
QoQ- -77.56%
YoY- -89.65%
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 18,947 16,544 17,857 18,124 16,544 15,715 15,772 13.04%
PBT 122 53 248 248 632 273 737 -69.95%
Tax -79 -1 -108 -125 -75 -31 -68 10.54%
NP 43 52 140 123 557 242 669 -84.03%
-
NP to SH 43 52 224 125 557 242 669 -84.03%
-
Tax Rate 64.75% 1.89% 43.55% 50.40% 11.87% 11.36% 9.23% -
Total Cost 18,904 16,492 17,717 18,001 15,987 15,473 15,103 16.19%
-
Net Worth 85,385 92,299 138,295 61,904 87,617 88,112 88,157 -2.11%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - 2,476 - - - -
Div Payout % - - - 1,980.95% - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 85,385 92,299 138,295 61,904 87,617 88,112 88,157 -2.11%
NOSH 61,428 65,000 97,391 61,904 62,584 62,051 62,523 -1.17%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 0.23% 0.31% 0.78% 0.68% 3.37% 1.54% 4.24% -
ROE 0.05% 0.06% 0.16% 0.20% 0.64% 0.27% 0.76% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 30.84 25.45 18.34 29.28 26.43 25.33 25.23 14.36%
EPS 0.07 0.08 0.23 0.20 0.89 0.39 1.07 -83.84%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.39 1.42 1.42 1.00 1.40 1.42 1.41 -0.95%
Adjusted Per Share Value based on latest NOSH - 61,904
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 36.09 31.51 34.01 34.52 31.51 29.93 30.04 13.05%
EPS 0.08 0.10 0.43 0.24 1.06 0.46 1.27 -84.24%
DPS 0.00 0.00 0.00 4.72 0.00 0.00 0.00 -
NAPS 1.6264 1.7581 2.6342 1.1791 1.6689 1.6783 1.6792 -2.11%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 - - - - - -
Price 0.85 0.76 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.76 2.99 0.00 0.00 0.00 0.00 0.00 -
P/EPS 1,214.29 950.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.08 0.11 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 0.61 0.54 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 21/08/03 27/05/03 25/02/03 29/11/02 27/08/02 29/05/02 28/02/02 -
Price 0.93 0.75 0.70 0.00 0.00 0.00 0.00 -
P/RPS 3.02 2.95 3.82 0.00 0.00 0.00 0.00 -
P/EPS 1,328.57 937.50 304.35 0.00 0.00 0.00 0.00 -
EY 0.08 0.11 0.33 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 0.67 0.53 0.49 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