[GFB] QoQ Quarter Result on 31-Dec-2002 [#1]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Dec-2002 [#1]
Profit Trend
QoQ- 79.2%
YoY- -66.52%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 21,133 18,947 16,544 17,857 18,124 16,544 15,715 21.81%
PBT 869 122 53 248 248 632 273 116.23%
Tax -629 -79 -1 -108 -125 -75 -31 642.55%
NP 240 43 52 140 123 557 242 -0.55%
-
NP to SH 830 43 52 224 125 557 242 127.25%
-
Tax Rate 72.38% 64.75% 1.89% 43.55% 50.40% 11.87% 11.36% -
Total Cost 20,893 18,904 16,492 17,717 18,001 15,987 15,473 22.14%
-
Net Worth 279,578 85,385 92,299 138,295 61,904 87,617 88,112 115.77%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 5,023 - - - 2,476 - - -
Div Payout % 605.26% - - - 1,980.95% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 279,578 85,385 92,299 138,295 61,904 87,617 88,112 115.77%
NOSH 218,421 61,428 65,000 97,391 61,904 62,584 62,051 131.22%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.14% 0.23% 0.31% 0.78% 0.68% 3.37% 1.54% -
ROE 0.30% 0.05% 0.06% 0.16% 0.20% 0.64% 0.27% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 9.68 30.84 25.45 18.34 29.28 26.43 25.33 -47.30%
EPS 0.38 0.07 0.08 0.23 0.20 0.89 0.39 -1.71%
DPS 2.30 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.28 1.39 1.42 1.42 1.00 1.40 1.42 -6.67%
Adjusted Per Share Value based on latest NOSH - 97,391
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 40.25 36.09 31.51 34.01 34.52 31.51 29.93 21.81%
EPS 1.58 0.08 0.10 0.43 0.24 1.06 0.46 127.47%
DPS 9.57 0.00 0.00 0.00 4.72 0.00 0.00 -
NAPS 5.3253 1.6264 1.7581 2.6342 1.1791 1.6689 1.6783 115.78%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 0.84 0.85 0.76 0.00 0.00 0.00 0.00 -
P/RPS 8.68 2.76 2.99 0.00 0.00 0.00 0.00 -
P/EPS 221.05 1,214.29 950.00 0.00 0.00 0.00 0.00 -
EY 0.45 0.08 0.11 0.00 0.00 0.00 0.00 -
DY 2.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.61 0.54 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 21/08/03 27/05/03 25/02/03 29/11/02 27/08/02 29/05/02 -
Price 0.85 0.93 0.75 0.70 0.00 0.00 0.00 -
P/RPS 8.79 3.02 2.95 3.82 0.00 0.00 0.00 -
P/EPS 223.68 1,328.57 937.50 304.35 0.00 0.00 0.00 -
EY 0.45 0.08 0.11 0.33 0.00 0.00 0.00 -
DY 2.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.67 0.53 0.49 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