[GFB] QoQ Quarter Result on 30-Sep-2004 [#4]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Sep-2004 [#4]
Profit Trend
QoQ- 84.47%
YoY- -113.49%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 22,855 20,786 23,568 23,021 22,155 19,691 23,015 -0.46%
PBT 306 103 1,174 -515 -712 -1,061 477 -25.63%
Tax -19 14 -37 403 -9 92 -120 -70.76%
NP 287 117 1,137 -112 -721 -969 357 -13.55%
-
NP to SH 287 117 1,137 -112 -721 -969 357 -13.55%
-
Tax Rate 6.21% -13.59% 3.15% - - - 25.16% -
Total Cost 22,568 20,669 22,431 23,133 22,876 20,660 22,658 -0.26%
-
Net Worth 78,613 77,589 78,285 77,663 77,693 78,886 80,794 -1.80%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 78,613 77,589 78,285 77,663 77,693 78,886 80,794 -1.80%
NOSH 62,391 61,578 62,131 62,631 62,155 62,115 62,631 -0.25%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 1.26% 0.56% 4.82% -0.49% -3.25% -4.92% 1.55% -
ROE 0.37% 0.15% 1.45% -0.14% -0.93% -1.23% 0.44% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 36.63 33.76 37.93 36.76 35.64 31.70 36.75 -0.21%
EPS 0.46 0.19 1.83 -0.18 -1.16 -1.56 0.57 -13.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.26 1.26 1.24 1.25 1.27 1.29 -1.55%
Adjusted Per Share Value based on latest NOSH - 62,631
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 43.53 39.59 44.89 43.85 42.20 37.51 43.84 -0.47%
EPS 0.55 0.22 2.17 -0.21 -1.37 -1.85 0.68 -13.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4974 1.4779 1.4911 1.4793 1.4799 1.5026 1.5389 -1.80%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.53 0.61 0.69 0.69 0.74 0.90 0.88 -
P/RPS 1.45 1.81 1.82 1.88 2.08 2.84 2.39 -28.35%
P/EPS 115.22 321.05 37.70 -385.86 -63.79 -57.69 154.39 -17.73%
EY 0.87 0.31 2.65 -0.26 -1.57 -1.73 0.65 21.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.48 0.55 0.56 0.59 0.71 0.68 -27.49%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 26/05/05 28/02/05 29/11/04 17/08/04 20/05/04 12/04/04 -
Price 0.49 0.55 0.66 0.70 0.72 0.77 0.87 -
P/RPS 1.34 1.63 1.74 1.90 2.02 2.43 2.37 -31.64%
P/EPS 106.52 289.47 36.07 -391.45 -62.07 -49.36 152.63 -21.33%
EY 0.94 0.35 2.77 -0.26 -1.61 -2.03 0.66 26.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.44 0.52 0.56 0.58 0.61 0.67 -30.30%

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