[GFB] QoQ Quarter Result on 31-Dec-2004 [#1]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- 1115.18%
YoY- 218.49%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 27,569 22,855 20,786 23,568 23,021 22,155 19,691 25.12%
PBT 357 306 103 1,174 -515 -712 -1,061 -
Tax -297 -19 14 -37 403 -9 92 -
NP 60 287 117 1,137 -112 -721 -969 -
-
NP to SH 60 287 117 1,137 -112 -721 -969 -
-
Tax Rate 83.19% 6.21% -13.59% 3.15% - - - -
Total Cost 27,509 22,568 20,669 22,431 23,133 22,876 20,660 21.00%
-
Net Worth 76,199 78,613 77,589 78,285 77,663 77,693 78,886 -2.28%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 1,379 - - - - - - -
Div Payout % 2,300.00% - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 76,199 78,613 77,589 78,285 77,663 77,693 78,886 -2.28%
NOSH 59,999 62,391 61,578 62,131 62,631 62,155 62,115 -2.28%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 0.22% 1.26% 0.56% 4.82% -0.49% -3.25% -4.92% -
ROE 0.08% 0.37% 0.15% 1.45% -0.14% -0.93% -1.23% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 45.95 36.63 33.76 37.93 36.76 35.64 31.70 28.05%
EPS 0.10 0.46 0.19 1.83 -0.18 -1.16 -1.56 -
DPS 2.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.26 1.26 1.26 1.24 1.25 1.27 0.00%
Adjusted Per Share Value based on latest NOSH - 62,131
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 52.51 43.53 39.59 44.89 43.85 42.20 37.51 25.11%
EPS 0.11 0.55 0.22 2.17 -0.21 -1.37 -1.85 -
DPS 2.63 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4514 1.4974 1.4779 1.4911 1.4793 1.4799 1.5026 -2.28%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.50 0.53 0.61 0.69 0.69 0.74 0.90 -
P/RPS 1.09 1.45 1.81 1.82 1.88 2.08 2.84 -47.15%
P/EPS 500.00 115.22 321.05 37.70 -385.86 -63.79 -57.69 -
EY 0.20 0.87 0.31 2.65 -0.26 -1.57 -1.73 -
DY 4.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.42 0.48 0.55 0.56 0.59 0.71 -32.90%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 29/08/05 26/05/05 28/02/05 29/11/04 17/08/04 20/05/04 -
Price 0.46 0.49 0.55 0.66 0.70 0.72 0.77 -
P/RPS 1.00 1.34 1.63 1.74 1.90 2.02 2.43 -44.64%
P/EPS 460.00 106.52 289.47 36.07 -391.45 -62.07 -49.36 -
EY 0.22 0.94 0.35 2.77 -0.26 -1.61 -2.03 -
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.44 0.52 0.56 0.58 0.61 -29.61%

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