[GFB] QoQ TTM Result on 31-Dec-2003 [#1]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
12-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- 11.58%
YoY- 11.67%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 87,882 85,994 82,786 79,639 74,481 71,472 69,069 17.36%
PBT -1,811 -427 407 1,521 1,292 671 1,181 -
Tax 366 -666 -736 -829 -817 -313 -309 -
NP -1,445 -1,093 -329 692 475 358 872 -
-
NP to SH -1,445 -503 261 1,282 1,149 444 958 -
-
Tax Rate - - 180.84% 54.50% 63.24% 46.65% 26.16% -
Total Cost 89,327 87,087 83,115 78,947 74,006 71,114 68,197 19.65%
-
Net Worth 77,663 77,693 78,886 80,794 279,578 85,385 92,299 -10.84%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 5,023 5,023 5,023 5,023 2,476 2,476 -
Div Payout % - 0.00% 1,924.78% 391.86% 437.22% 557.70% 258.47% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 77,663 77,693 78,886 80,794 279,578 85,385 92,299 -10.84%
NOSH 62,631 62,155 62,115 62,631 218,421 61,428 65,000 -2.43%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -1.64% -1.27% -0.40% 0.87% 0.64% 0.50% 1.26% -
ROE -1.86% -0.65% 0.33% 1.59% 0.41% 0.52% 1.04% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 140.32 138.35 133.28 127.15 34.10 116.35 106.26 20.30%
EPS -2.31 -0.81 0.42 2.05 0.53 0.72 1.47 -
DPS 0.00 8.08 8.09 8.02 2.30 4.03 3.81 -
NAPS 1.24 1.25 1.27 1.29 1.28 1.39 1.42 -8.61%
Adjusted Per Share Value based on latest NOSH - 62,631
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 167.39 163.80 157.69 151.69 141.87 136.14 131.56 17.36%
EPS -2.75 -0.96 0.50 2.44 2.19 0.85 1.82 -
DPS 0.00 9.57 9.57 9.57 9.57 4.72 4.72 -
NAPS 1.4793 1.4799 1.5026 1.5389 5.3253 1.6264 1.7581 -10.84%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.69 0.74 0.90 0.88 0.84 0.85 0.76 -
P/RPS 0.49 0.53 0.68 0.69 2.46 0.73 0.72 -22.57%
P/EPS -29.91 -91.44 214.19 42.99 159.68 117.60 51.57 -
EY -3.34 -1.09 0.47 2.33 0.63 0.85 1.94 -
DY 0.00 10.92 8.99 9.11 2.74 4.74 5.01 -
P/NAPS 0.56 0.59 0.71 0.68 0.66 0.61 0.54 2.44%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 17/08/04 20/05/04 12/04/04 28/11/03 21/08/03 27/05/03 -
Price 0.70 0.72 0.77 0.87 0.85 0.93 0.75 -
P/RPS 0.50 0.52 0.58 0.68 2.49 0.80 0.71 -20.79%
P/EPS -30.34 -88.97 183.25 42.50 161.58 128.67 50.89 -
EY -3.30 -1.12 0.55 2.35 0.62 0.78 1.97 -
DY 0.00 11.23 10.50 9.22 2.71 4.33 5.08 -
P/NAPS 0.56 0.58 0.61 0.67 0.66 0.67 0.53 3.72%

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