[GFB] QoQ TTM Result on 31-Dec-2000 [#1]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2001
Quarter
31-Dec-2000 [#1]
Profit Trend
QoQ- 52.92%
YoY- 244.72%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 67,096 67,296 61,764 54,604 47,724 42,809 30,829 67.86%
PBT 6,135 5,307 4,765 2,934 1,730 1,876 889 262.04%
Tax -369 -478 -313 -128 105 20 20 -
NP 5,766 4,829 4,452 2,806 1,835 1,896 909 242.28%
-
NP to SH 5,744 4,829 4,452 2,806 1,835 1,896 909 241.41%
-
Tax Rate 6.01% 9.01% 6.57% 4.36% -6.07% -1.07% -2.25% -
Total Cost 61,330 62,467 57,312 51,798 45,889 40,913 29,920 61.29%
-
Net Worth 62,268 85,327 83,941 85,297 52,627 52,579 30,999 59.13%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 2,802 1,083 1,083 1,083 1,083 1,561 1,561 47.64%
Div Payout % 48.78% 22.44% 24.34% 38.61% 59.05% 82.38% 171.83% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 62,268 85,327 83,941 85,297 52,627 52,579 30,999 59.13%
NOSH 62,268 62,283 62,178 62,260 30,957 31,167 30,999 59.13%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 8.59% 7.18% 7.21% 5.14% 3.85% 4.43% 2.95% -
ROE 9.22% 5.66% 5.30% 3.29% 3.49% 3.61% 2.93% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 107.75 108.05 99.33 87.70 154.16 137.35 99.45 5.48%
EPS 9.22 7.75 7.16 4.51 5.93 6.08 2.93 114.58%
DPS 4.50 1.74 1.74 1.74 3.50 5.00 5.04 -7.27%
NAPS 1.00 1.37 1.35 1.37 1.70 1.687 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 62,260
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 127.80 128.18 117.65 104.01 90.90 81.54 58.72 67.86%
EPS 10.94 9.20 8.48 5.34 3.50 3.61 1.73 241.58%
DPS 5.34 2.06 2.06 2.06 2.06 2.98 2.98 47.47%
NAPS 1.1861 1.6253 1.5989 1.6247 1.0024 1.0015 0.5905 59.12%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 21/11/01 22/08/01 18/05/01 28/02/01 30/11/00 15/08/00 - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 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