[GFB] QoQ TTM Result on 31-Mar-2004 [#2]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Mar-2004 [#2]
Profit Trend
QoQ- -79.64%
YoY- -72.76%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 88,435 87,882 85,994 82,786 79,639 74,481 71,472 15.18%
PBT -1,114 -1,811 -427 407 1,521 1,292 671 -
Tax 449 366 -666 -736 -829 -817 -313 -
NP -665 -1,445 -1,093 -329 692 475 358 -
-
NP to SH -665 -1,445 -503 261 1,282 1,149 444 -
-
Tax Rate - - - 180.84% 54.50% 63.24% 46.65% -
Total Cost 89,100 89,327 87,087 83,115 78,947 74,006 71,114 16.14%
-
Net Worth 78,285 77,663 77,693 78,886 80,794 279,578 85,385 -5.59%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - 5,023 5,023 5,023 5,023 2,476 -
Div Payout % - - 0.00% 1,924.78% 391.86% 437.22% 557.70% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 78,285 77,663 77,693 78,886 80,794 279,578 85,385 -5.59%
NOSH 62,131 62,631 62,155 62,115 62,631 218,421 61,428 0.75%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -0.75% -1.64% -1.27% -0.40% 0.87% 0.64% 0.50% -
ROE -0.85% -1.86% -0.65% 0.33% 1.59% 0.41% 0.52% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 142.34 140.32 138.35 133.28 127.15 34.10 116.35 14.31%
EPS -1.07 -2.31 -0.81 0.42 2.05 0.53 0.72 -
DPS 0.00 0.00 8.08 8.09 8.02 2.30 4.03 -
NAPS 1.26 1.24 1.25 1.27 1.29 1.28 1.39 -6.30%
Adjusted Per Share Value based on latest NOSH - 62,115
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 168.45 167.39 163.80 157.69 151.69 141.87 136.14 15.17%
EPS -1.27 -2.75 -0.96 0.50 2.44 2.19 0.85 -
DPS 0.00 0.00 9.57 9.57 9.57 9.57 4.72 -
NAPS 1.4911 1.4793 1.4799 1.5026 1.5389 5.3253 1.6264 -5.60%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.69 0.69 0.74 0.90 0.88 0.84 0.85 -
P/RPS 0.48 0.49 0.53 0.68 0.69 2.46 0.73 -24.28%
P/EPS -64.47 -29.91 -91.44 214.19 42.99 159.68 117.60 -
EY -1.55 -3.34 -1.09 0.47 2.33 0.63 0.85 -
DY 0.00 0.00 10.92 8.99 9.11 2.74 4.74 -
P/NAPS 0.55 0.56 0.59 0.71 0.68 0.66 0.61 -6.64%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 17/08/04 20/05/04 12/04/04 28/11/03 21/08/03 -
Price 0.66 0.70 0.72 0.77 0.87 0.85 0.93 -
P/RPS 0.46 0.50 0.52 0.58 0.68 2.49 0.80 -30.73%
P/EPS -61.66 -30.34 -88.97 183.25 42.50 161.58 128.67 -
EY -1.62 -3.30 -1.12 0.55 2.35 0.62 0.78 -
DY 0.00 0.00 11.23 10.50 9.22 2.71 4.33 -
P/NAPS 0.52 0.56 0.58 0.61 0.67 0.66 0.67 -15.48%

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