[GFB] QoQ TTM Result on 30-Jun-2004 [#3]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
17-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ- -292.72%
YoY- -213.29%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 89,530 88,435 87,882 85,994 82,786 79,639 74,481 13.04%
PBT 50 -1,114 -1,811 -427 407 1,521 1,292 -88.53%
Tax 371 449 366 -666 -736 -829 -817 -
NP 421 -665 -1,445 -1,093 -329 692 475 -7.72%
-
NP to SH 421 -665 -1,445 -503 261 1,282 1,149 -48.76%
-
Tax Rate -742.00% - - - 180.84% 54.50% 63.24% -
Total Cost 89,109 89,100 89,327 87,087 83,115 78,947 74,006 13.16%
-
Net Worth 77,589 78,285 77,663 77,693 78,886 80,794 279,578 -57.42%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - 5,023 5,023 5,023 5,023 -
Div Payout % - - - 0.00% 1,924.78% 391.86% 437.22% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 77,589 78,285 77,663 77,693 78,886 80,794 279,578 -57.42%
NOSH 61,578 62,131 62,631 62,155 62,115 62,631 218,421 -56.97%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 0.47% -0.75% -1.64% -1.27% -0.40% 0.87% 0.64% -
ROE 0.54% -0.85% -1.86% -0.65% 0.33% 1.59% 0.41% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 145.39 142.34 140.32 138.35 133.28 127.15 34.10 162.70%
EPS 0.68 -1.07 -2.31 -0.81 0.42 2.05 0.53 18.05%
DPS 0.00 0.00 0.00 8.08 8.09 8.02 2.30 -
NAPS 1.26 1.26 1.24 1.25 1.27 1.29 1.28 -1.04%
Adjusted Per Share Value based on latest NOSH - 62,155
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 170.53 168.45 167.39 163.80 157.69 151.69 141.87 13.03%
EPS 0.80 -1.27 -2.75 -0.96 0.50 2.44 2.19 -48.86%
DPS 0.00 0.00 0.00 9.57 9.57 9.57 9.57 -
NAPS 1.4779 1.4911 1.4793 1.4799 1.5026 1.5389 5.3253 -57.41%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.61 0.69 0.69 0.74 0.90 0.88 0.84 -
P/RPS 0.42 0.48 0.49 0.53 0.68 0.69 2.46 -69.19%
P/EPS 89.22 -64.47 -29.91 -91.44 214.19 42.99 159.68 -32.13%
EY 1.12 -1.55 -3.34 -1.09 0.47 2.33 0.63 46.70%
DY 0.00 0.00 0.00 10.92 8.99 9.11 2.74 -
P/NAPS 0.48 0.55 0.56 0.59 0.71 0.68 0.66 -19.11%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 28/02/05 29/11/04 17/08/04 20/05/04 12/04/04 28/11/03 -
Price 0.55 0.66 0.70 0.72 0.77 0.87 0.85 -
P/RPS 0.38 0.46 0.50 0.52 0.58 0.68 2.49 -71.40%
P/EPS 80.45 -61.66 -30.34 -88.97 183.25 42.50 161.58 -37.15%
EY 1.24 -1.62 -3.30 -1.12 0.55 2.35 0.62 58.67%
DY 0.00 0.00 0.00 11.23 10.50 9.22 2.71 -
P/NAPS 0.44 0.52 0.56 0.58 0.61 0.67 0.66 -23.66%

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