[GFB] QoQ TTM Result on 30-Sep-2003 [#4]

Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Sep-2003 [#4]
Profit Trend
QoQ- 158.78%
YoY- -27.87%
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 85,994 82,786 79,639 74,481 71,472 69,069 68,240 16.68%
PBT -427 407 1,521 1,292 671 1,181 1,401 -
Tax -666 -736 -829 -817 -313 -309 -339 56.92%
NP -1,093 -329 692 475 358 872 1,062 -
-
NP to SH -503 261 1,282 1,149 444 958 1,148 -
-
Tax Rate - 180.84% 54.50% 63.24% 46.65% 26.16% 24.20% -
Total Cost 87,087 83,115 78,947 74,006 71,114 68,197 67,178 18.91%
-
Net Worth 77,693 78,886 80,794 279,578 85,385 92,299 138,295 -31.93%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 5,023 5,023 5,023 5,023 2,476 2,476 2,476 60.32%
Div Payout % 0.00% 1,924.78% 391.86% 437.22% 557.70% 258.47% 215.70% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 77,693 78,886 80,794 279,578 85,385 92,299 138,295 -31.93%
NOSH 62,155 62,115 62,631 218,421 61,428 65,000 97,391 -25.89%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -1.27% -0.40% 0.87% 0.64% 0.50% 1.26% 1.56% -
ROE -0.65% 0.33% 1.59% 0.41% 0.52% 1.04% 0.83% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 138.35 133.28 127.15 34.10 116.35 106.26 70.07 57.45%
EPS -0.81 0.42 2.05 0.53 0.72 1.47 1.18 -
DPS 8.08 8.09 8.02 2.30 4.03 3.81 2.54 116.45%
NAPS 1.25 1.27 1.29 1.28 1.39 1.42 1.42 -8.15%
Adjusted Per Share Value based on latest NOSH - 218,421
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 163.80 157.69 151.69 141.87 136.14 131.56 129.98 16.68%
EPS -0.96 0.50 2.44 2.19 0.85 1.82 2.19 -
DPS 9.57 9.57 9.57 9.57 4.72 4.72 4.72 60.26%
NAPS 1.4799 1.5026 1.5389 5.3253 1.6264 1.7581 2.6342 -31.93%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 0.74 0.90 0.88 0.84 0.85 0.76 0.00 -
P/RPS 0.53 0.68 0.69 2.46 0.73 0.72 0.00 -
P/EPS -91.44 214.19 42.99 159.68 117.60 51.57 0.00 -
EY -1.09 0.47 2.33 0.63 0.85 1.94 0.00 -
DY 10.92 8.99 9.11 2.74 4.74 5.01 0.00 -
P/NAPS 0.59 0.71 0.68 0.66 0.61 0.54 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 17/08/04 20/05/04 12/04/04 28/11/03 21/08/03 27/05/03 25/02/03 -
Price 0.72 0.77 0.87 0.85 0.93 0.75 0.70 -
P/RPS 0.52 0.58 0.68 2.49 0.80 0.71 1.00 -35.36%
P/EPS -88.97 183.25 42.50 161.58 128.67 50.89 59.38 -
EY -1.12 0.55 2.35 0.62 0.78 1.97 1.68 -
DY 11.23 10.50 9.22 2.71 4.33 5.08 3.63 112.46%
P/NAPS 0.58 0.61 0.67 0.66 0.67 0.53 0.49 11.90%

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