[GFB] QoQ TTM Result on 31-Dec-2002 [#1]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Dec-2002 [#1]
Profit Trend
QoQ- -27.93%
YoY- -76.95%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 74,481 71,472 69,069 68,240 66,155 63,311 64,279 10.30%
PBT 1,292 671 1,181 1,401 1,890 2,738 3,635 -49.79%
Tax -817 -313 -309 -339 -299 -41 -131 238.44%
NP 475 358 872 1,062 1,591 2,697 3,504 -73.57%
-
NP to SH 1,149 444 958 1,148 1,593 2,675 3,482 -52.21%
-
Tax Rate 63.24% 46.65% 26.16% 24.20% 15.82% 1.50% 3.60% -
Total Cost 74,006 71,114 68,197 67,178 64,564 60,614 60,775 14.01%
-
Net Worth 279,578 85,385 92,299 138,295 61,904 87,617 88,112 115.77%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 5,023 2,476 2,476 2,476 2,476 2,802 2,802 47.51%
Div Payout % 437.22% 557.70% 258.47% 215.70% 155.44% 104.75% 80.47% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 279,578 85,385 92,299 138,295 61,904 87,617 88,112 115.77%
NOSH 218,421 61,428 65,000 97,391 61,904 62,584 62,051 131.22%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 0.64% 0.50% 1.26% 1.56% 2.40% 4.26% 5.45% -
ROE 0.41% 0.52% 1.04% 0.83% 2.57% 3.05% 3.95% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 34.10 116.35 106.26 70.07 106.87 101.16 103.59 -52.29%
EPS 0.53 0.72 1.47 1.18 2.57 4.27 5.61 -79.22%
DPS 2.30 4.03 3.81 2.54 4.00 4.50 4.50 -36.04%
NAPS 1.28 1.39 1.42 1.42 1.00 1.40 1.42 -6.67%
Adjusted Per Share Value based on latest NOSH - 97,391
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 141.87 136.14 131.56 129.98 126.01 120.59 122.44 10.30%
EPS 2.19 0.85 1.82 2.19 3.03 5.10 6.63 -52.18%
DPS 9.57 4.72 4.72 4.72 4.72 5.34 5.34 47.48%
NAPS 5.3253 1.6264 1.7581 2.6342 1.1791 1.6689 1.6783 115.78%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 0.84 0.85 0.76 0.00 0.00 0.00 0.00 -
P/RPS 2.46 0.73 0.72 0.00 0.00 0.00 0.00 -
P/EPS 159.68 117.60 51.57 0.00 0.00 0.00 0.00 -
EY 0.63 0.85 1.94 0.00 0.00 0.00 0.00 -
DY 2.74 4.74 5.01 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.61 0.54 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 21/08/03 27/05/03 25/02/03 29/11/02 27/08/02 29/05/02 -
Price 0.85 0.93 0.75 0.70 0.00 0.00 0.00 -
P/RPS 2.49 0.80 0.71 1.00 0.00 0.00 0.00 -
P/EPS 161.58 128.67 50.89 59.38 0.00 0.00 0.00 -
EY 0.62 0.78 1.97 1.68 0.00 0.00 0.00 -
DY 2.71 4.33 5.08 3.63 0.00 0.00 0.00 -
P/NAPS 0.66 0.67 0.53 0.49 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