[GFB] QoQ Quarter Result on 31-Mar-2004 [#2]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Mar-2004 [#2]
Profit Trend
QoQ- -371.43%
YoY- -1963.46%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 23,568 23,021 22,155 19,691 23,015 21,133 18,947 15.58%
PBT 1,174 -515 -712 -1,061 477 869 122 349.32%
Tax -37 403 -9 92 -120 -629 -79 -39.55%
NP 1,137 -112 -721 -969 357 240 43 778.78%
-
NP to SH 1,137 -112 -721 -969 357 830 43 778.78%
-
Tax Rate 3.15% - - - 25.16% 72.38% 64.75% -
Total Cost 22,431 23,133 22,876 20,660 22,658 20,893 18,904 12.02%
-
Net Worth 78,285 77,663 77,693 78,886 80,794 279,578 85,385 -5.59%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - 5,023 - -
Div Payout % - - - - - 605.26% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 78,285 77,663 77,693 78,886 80,794 279,578 85,385 -5.59%
NOSH 62,131 62,631 62,155 62,115 62,631 218,421 61,428 0.75%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 4.82% -0.49% -3.25% -4.92% 1.55% 1.14% 0.23% -
ROE 1.45% -0.14% -0.93% -1.23% 0.44% 0.30% 0.05% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 37.93 36.76 35.64 31.70 36.75 9.68 30.84 14.72%
EPS 1.83 -0.18 -1.16 -1.56 0.57 0.38 0.07 772.18%
DPS 0.00 0.00 0.00 0.00 0.00 2.30 0.00 -
NAPS 1.26 1.24 1.25 1.27 1.29 1.28 1.39 -6.30%
Adjusted Per Share Value based on latest NOSH - 62,115
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 44.89 43.85 42.20 37.51 43.84 40.25 36.09 15.58%
EPS 2.17 -0.21 -1.37 -1.85 0.68 1.58 0.08 793.79%
DPS 0.00 0.00 0.00 0.00 0.00 9.57 0.00 -
NAPS 1.4911 1.4793 1.4799 1.5026 1.5389 5.3253 1.6264 -5.60%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.69 0.69 0.74 0.90 0.88 0.84 0.85 -
P/RPS 1.82 1.88 2.08 2.84 2.39 8.68 2.76 -24.14%
P/EPS 37.70 -385.86 -63.79 -57.69 154.39 221.05 1,214.29 -90.01%
EY 2.65 -0.26 -1.57 -1.73 0.65 0.45 0.08 920.54%
DY 0.00 0.00 0.00 0.00 0.00 2.74 0.00 -
P/NAPS 0.55 0.56 0.59 0.71 0.68 0.66 0.61 -6.64%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 17/08/04 20/05/04 12/04/04 28/11/03 21/08/03 -
Price 0.66 0.70 0.72 0.77 0.87 0.85 0.93 -
P/RPS 1.74 1.90 2.02 2.43 2.37 8.79 3.02 -30.64%
P/EPS 36.07 -391.45 -62.07 -49.36 152.63 223.68 1,328.57 -90.86%
EY 2.77 -0.26 -1.61 -2.03 0.66 0.45 0.08 950.98%
DY 0.00 0.00 0.00 0.00 0.00 2.71 0.00 -
P/NAPS 0.52 0.56 0.58 0.61 0.67 0.66 0.67 -15.48%

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