[GFB] YoY Annualized Quarter Result on 30-Jun-2003 [#3]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Jun-2003 [#3]
Profit Trend
QoQ- -23.19%
YoY- -78.34%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 99,938 89,612 86,481 71,129 64,041 69,088 42,992 15.08%
PBT 5,393 2,110 -1,728 562 2,189 6,718 1,948 18.48%
Tax -612 -56 -49 -249 -232 -669 108 -
NP 4,781 2,054 -1,777 313 1,957 6,049 2,056 15.09%
-
NP to SH 4,781 2,054 -1,777 424 1,957 6,049 2,056 15.09%
-
Tax Rate 11.35% 2.65% - 44.31% 10.60% 9.96% -5.54% -
Total Cost 95,157 87,557 88,258 70,816 62,084 63,038 40,936 15.08%
-
Net Worth 89,800 78,609 77,862 116,321 87,084 85,263 52,480 9.36%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 89,800 78,609 77,862 116,321 87,084 85,263 52,480 9.36%
NOSH 60,268 62,388 62,289 83,684 62,203 62,235 31,108 11.64%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 4.78% 2.29% -2.06% 0.44% 3.06% 8.76% 4.78% -
ROE 5.32% 2.61% -2.28% 0.36% 2.25% 7.09% 3.92% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 165.82 143.64 138.84 85.00 102.95 111.01 138.20 3.08%
EPS 7.93 3.29 -2.85 0.51 3.15 9.72 6.60 3.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.26 1.25 1.39 1.40 1.37 1.687 -2.04%
Adjusted Per Share Value based on latest NOSH - 61,428
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 190.36 170.69 164.73 135.48 121.98 131.60 81.89 15.08%
EPS 9.11 3.91 -3.39 0.81 3.73 11.52 3.92 15.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7105 1.4973 1.4831 2.2156 1.6588 1.6241 0.9996 9.36%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - - -
Price 0.51 0.53 0.74 0.85 0.00 0.00 0.00 -
P/RPS 0.31 0.37 0.53 1.00 0.00 0.00 0.00 -
P/EPS 6.43 16.09 -25.93 167.76 0.00 0.00 0.00 -
EY 15.56 6.21 -3.86 0.60 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.42 0.59 0.61 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 06/09/06 29/08/05 17/08/04 21/08/03 27/08/02 22/08/01 15/08/00 -
Price 0.50 0.49 0.72 0.93 0.00 0.00 0.00 -
P/RPS 0.30 0.34 0.52 1.09 0.00 0.00 0.00 -
P/EPS 6.30 14.88 -25.23 183.55 0.00 0.00 0.00 -
EY 15.87 6.72 -3.96 0.54 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.39 0.58 0.67 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