[GFB] QoQ TTM Result on 30-Sep-2004 [#4]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Sep-2004 [#4]
Profit Trend
QoQ- -187.28%
YoY- -225.76%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 90,230 89,530 88,435 87,882 85,994 82,786 79,639 8.68%
PBT 1,068 50 -1,114 -1,811 -427 407 1,521 -21.01%
Tax 361 371 449 366 -666 -736 -829 -
NP 1,429 421 -665 -1,445 -1,093 -329 692 62.23%
-
NP to SH 1,429 421 -665 -1,445 -503 261 1,282 7.51%
-
Tax Rate -33.80% -742.00% - - - 180.84% 54.50% -
Total Cost 88,801 89,109 89,100 89,327 87,087 83,115 78,947 8.16%
-
Net Worth 78,613 77,589 78,285 77,663 77,693 78,886 80,794 -1.80%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - 5,023 5,023 5,023 -
Div Payout % - - - - 0.00% 1,924.78% 391.86% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 78,613 77,589 78,285 77,663 77,693 78,886 80,794 -1.80%
NOSH 62,391 61,578 62,131 62,631 62,155 62,115 62,631 -0.25%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 1.58% 0.47% -0.75% -1.64% -1.27% -0.40% 0.87% -
ROE 1.82% 0.54% -0.85% -1.86% -0.65% 0.33% 1.59% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 144.62 145.39 142.34 140.32 138.35 133.28 127.15 8.97%
EPS 2.29 0.68 -1.07 -2.31 -0.81 0.42 2.05 7.66%
DPS 0.00 0.00 0.00 0.00 8.08 8.09 8.02 -
NAPS 1.26 1.26 1.26 1.24 1.25 1.27 1.29 -1.55%
Adjusted Per Share Value based on latest NOSH - 62,631
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 171.87 170.53 168.45 167.39 163.80 157.69 151.69 8.69%
EPS 2.72 0.80 -1.27 -2.75 -0.96 0.50 2.44 7.51%
DPS 0.00 0.00 0.00 0.00 9.57 9.57 9.57 -
NAPS 1.4974 1.4779 1.4911 1.4793 1.4799 1.5026 1.5389 -1.80%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.53 0.61 0.69 0.69 0.74 0.90 0.88 -
P/RPS 0.37 0.42 0.48 0.49 0.53 0.68 0.69 -34.02%
P/EPS 23.14 89.22 -64.47 -29.91 -91.44 214.19 42.99 -33.85%
EY 4.32 1.12 -1.55 -3.34 -1.09 0.47 2.33 50.97%
DY 0.00 0.00 0.00 0.00 10.92 8.99 9.11 -
P/NAPS 0.42 0.48 0.55 0.56 0.59 0.71 0.68 -27.49%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 26/05/05 28/02/05 29/11/04 17/08/04 20/05/04 12/04/04 -
Price 0.49 0.55 0.66 0.70 0.72 0.77 0.87 -
P/RPS 0.34 0.38 0.46 0.50 0.52 0.58 0.68 -37.03%
P/EPS 21.39 80.45 -61.66 -30.34 -88.97 183.25 42.50 -36.75%
EY 4.67 1.24 -1.62 -3.30 -1.12 0.55 2.35 58.13%
DY 0.00 0.00 0.00 0.00 11.23 10.50 9.22 -
P/NAPS 0.39 0.44 0.52 0.56 0.58 0.61 0.67 -30.30%

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