[GFB] QoQ TTM Result on 30-Jun-2003 [#3]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Jun-2003 [#3]
Profit Trend
QoQ- -53.65%
YoY- -83.4%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 82,786 79,639 74,481 71,472 69,069 68,240 66,155 16.11%
PBT 407 1,521 1,292 671 1,181 1,401 1,890 -64.03%
Tax -736 -829 -817 -313 -309 -339 -299 82.20%
NP -329 692 475 358 872 1,062 1,591 -
-
NP to SH 261 1,282 1,149 444 958 1,148 1,593 -70.02%
-
Tax Rate 180.84% 54.50% 63.24% 46.65% 26.16% 24.20% 15.82% -
Total Cost 83,115 78,947 74,006 71,114 68,197 67,178 64,564 18.32%
-
Net Worth 78,886 80,794 279,578 85,385 92,299 138,295 61,904 17.52%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 5,023 5,023 5,023 2,476 2,476 2,476 2,476 60.18%
Div Payout % 1,924.78% 391.86% 437.22% 557.70% 258.47% 215.70% 155.44% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 78,886 80,794 279,578 85,385 92,299 138,295 61,904 17.52%
NOSH 62,115 62,631 218,421 61,428 65,000 97,391 61,904 0.22%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -0.40% 0.87% 0.64% 0.50% 1.26% 1.56% 2.40% -
ROE 0.33% 1.59% 0.41% 0.52% 1.04% 0.83% 2.57% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 133.28 127.15 34.10 116.35 106.26 70.07 106.87 15.84%
EPS 0.42 2.05 0.53 0.72 1.47 1.18 2.57 -70.07%
DPS 8.09 8.02 2.30 4.03 3.81 2.54 4.00 59.85%
NAPS 1.27 1.29 1.28 1.39 1.42 1.42 1.00 17.25%
Adjusted Per Share Value based on latest NOSH - 61,428
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 157.69 151.69 141.87 136.14 131.56 129.98 126.01 16.11%
EPS 0.50 2.44 2.19 0.85 1.82 2.19 3.03 -69.88%
DPS 9.57 9.57 9.57 4.72 4.72 4.72 4.72 60.12%
NAPS 1.5026 1.5389 5.3253 1.6264 1.7581 2.6342 1.1791 17.52%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 0.90 0.88 0.84 0.85 0.76 0.00 0.00 -
P/RPS 0.68 0.69 2.46 0.73 0.72 0.00 0.00 -
P/EPS 214.19 42.99 159.68 117.60 51.57 0.00 0.00 -
EY 0.47 2.33 0.63 0.85 1.94 0.00 0.00 -
DY 8.99 9.11 2.74 4.74 5.01 0.00 0.00 -
P/NAPS 0.71 0.68 0.66 0.61 0.54 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 20/05/04 12/04/04 28/11/03 21/08/03 27/05/03 25/02/03 29/11/02 -
Price 0.77 0.87 0.85 0.93 0.75 0.70 0.00 -
P/RPS 0.58 0.68 2.49 0.80 0.71 1.00 0.00 -
P/EPS 183.25 42.50 161.58 128.67 50.89 59.38 0.00 -
EY 0.55 2.35 0.62 0.78 1.97 1.68 0.00 -
DY 10.50 9.22 2.71 4.33 5.08 3.63 0.00 -
P/NAPS 0.61 0.67 0.66 0.67 0.53 0.49 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