[GFB] QoQ Quarter Result on 30-Sep-2003 [#4]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Sep-2003 [#4]
Profit Trend
QoQ- 1830.23%
YoY- 564.0%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 22,155 19,691 23,015 21,133 18,947 16,544 17,857 15.47%
PBT -712 -1,061 477 869 122 53 248 -
Tax -9 92 -120 -629 -79 -1 -108 -80.95%
NP -721 -969 357 240 43 52 140 -
-
NP to SH -721 -969 357 830 43 52 224 -
-
Tax Rate - - 25.16% 72.38% 64.75% 1.89% 43.55% -
Total Cost 22,876 20,660 22,658 20,893 18,904 16,492 17,717 18.59%
-
Net Worth 77,693 78,886 80,794 279,578 85,385 92,299 138,295 -31.93%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - 5,023 - - - -
Div Payout % - - - 605.26% - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 77,693 78,886 80,794 279,578 85,385 92,299 138,295 -31.93%
NOSH 62,155 62,115 62,631 218,421 61,428 65,000 97,391 -25.89%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -3.25% -4.92% 1.55% 1.14% 0.23% 0.31% 0.78% -
ROE -0.93% -1.23% 0.44% 0.30% 0.05% 0.06% 0.16% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 35.64 31.70 36.75 9.68 30.84 25.45 18.34 55.78%
EPS -1.16 -1.56 0.57 0.38 0.07 0.08 0.23 -
DPS 0.00 0.00 0.00 2.30 0.00 0.00 0.00 -
NAPS 1.25 1.27 1.29 1.28 1.39 1.42 1.42 -8.15%
Adjusted Per Share Value based on latest NOSH - 218,421
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 42.20 37.51 43.84 40.25 36.09 31.51 34.01 15.48%
EPS -1.37 -1.85 0.68 1.58 0.08 0.10 0.43 -
DPS 0.00 0.00 0.00 9.57 0.00 0.00 0.00 -
NAPS 1.4799 1.5026 1.5389 5.3253 1.6264 1.7581 2.6342 -31.93%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 0.74 0.90 0.88 0.84 0.85 0.76 0.00 -
P/RPS 2.08 2.84 2.39 8.68 2.76 2.99 0.00 -
P/EPS -63.79 -57.69 154.39 221.05 1,214.29 950.00 0.00 -
EY -1.57 -1.73 0.65 0.45 0.08 0.11 0.00 -
DY 0.00 0.00 0.00 2.74 0.00 0.00 0.00 -
P/NAPS 0.59 0.71 0.68 0.66 0.61 0.54 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 17/08/04 20/05/04 12/04/04 28/11/03 21/08/03 27/05/03 25/02/03 -
Price 0.72 0.77 0.87 0.85 0.93 0.75 0.70 -
P/RPS 2.02 2.43 2.37 8.79 3.02 2.95 3.82 -34.63%
P/EPS -62.07 -49.36 152.63 223.68 1,328.57 937.50 304.35 -
EY -1.61 -2.03 0.66 0.45 0.08 0.11 0.33 -
DY 0.00 0.00 0.00 2.71 0.00 0.00 0.00 -
P/NAPS 0.58 0.61 0.67 0.66 0.67 0.53 0.49 11.90%

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