[GFB] YoY Annual (Unaudited) Result on 30-Sep-2002 [#4]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Sep-2002 [#4]
Profit Trend
YoY- -72.27%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 94,778 87,882 74,481 66,156 68,312 47,724 38,146 -0.96%
PBT 1,919 -1,811 1,291 1,890 6,134 1,729 1,391 -0.34%
Tax -339 367 -817 -299 -389 105 -122 -1.08%
NP 1,580 -1,444 474 1,591 5,745 1,834 1,269 -0.23%
-
NP to SH 1,580 -1,444 1,148 1,593 5,745 1,834 1,269 -0.23%
-
Tax Rate 17.67% - 63.28% 15.82% 6.34% -6.07% 8.77% -
Total Cost 93,198 89,326 74,007 64,565 62,567 45,890 36,877 -0.98%
-
Net Worth 90,894 77,220 193,347 87,672 87,139 52,933 50,623 -0.62%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 1,431 - 3,474 2,487 2,800 1,089 - -100.00%
Div Payout % 90.63% - 302.63% 156.13% 48.75% 59.42% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 90,894 77,220 193,347 87,672 87,139 52,933 50,623 -0.62%
NOSH 62,256 62,274 151,052 62,178 62,242 31,137 31,102 -0.73%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 1.67% -1.64% 0.64% 2.40% 8.41% 3.84% 3.33% -
ROE 1.74% -1.87% 0.59% 1.82% 6.59% 3.46% 2.51% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 152.24 141.12 49.31 106.40 109.75 153.27 122.64 -0.22%
EPS 2.60 -2.32 0.76 2.56 9.23 5.89 4.08 0.48%
DPS 2.30 0.00 2.30 4.00 4.50 3.50 0.00 -100.00%
NAPS 1.46 1.24 1.28 1.41 1.40 1.70 1.6276 0.11%
Adjusted Per Share Value based on latest NOSH - 61,904
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 180.53 167.39 141.87 126.01 130.12 90.90 72.66 -0.96%
EPS 3.01 -2.75 2.19 3.03 10.94 3.49 2.42 -0.23%
DPS 2.73 0.00 6.62 4.74 5.34 2.08 0.00 -100.00%
NAPS 1.7313 1.4709 3.6828 1.6699 1.6598 1.0083 0.9643 -0.62%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 - - - - -
Price 0.50 0.69 0.84 0.00 0.00 0.00 0.00 -
P/RPS 0.33 0.49 1.70 0.00 0.00 0.00 0.00 -100.00%
P/EPS 19.70 -29.76 110.53 0.00 0.00 0.00 0.00 -100.00%
EY 5.08 -3.36 0.90 0.00 0.00 0.00 0.00 -100.00%
DY 4.60 0.00 2.74 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.34 0.56 0.66 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/11/05 29/11/04 28/11/03 29/11/02 21/11/01 30/11/00 25/11/99 -
Price 0.46 0.70 0.85 0.00 0.00 0.00 0.00 -
P/RPS 0.30 0.50 1.72 0.00 0.00 0.00 0.00 -100.00%
P/EPS 18.13 -30.19 111.84 0.00 0.00 0.00 0.00 -100.00%
EY 5.52 -3.31 0.89 0.00 0.00 0.00 0.00 -100.00%
DY 5.00 0.00 2.71 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.32 0.56 0.66 0.00 0.00 0.00 0.00 -100.00%

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