[GFB] YoY Annualized Quarter Result on 30-Sep-2004 [#4]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Sep-2004 [#4]
Profit Trend
QoQ- 18.75%
YoY- -225.78%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 137,387 110,127 94,778 87,882 74,481 66,156 68,312 12.34%
PBT 11,956 6,033 1,919 -1,811 1,291 1,890 6,134 11.75%
Tax -1,181 -1,190 -339 367 -817 -299 -389 20.32%
NP 10,775 4,843 1,580 -1,444 474 1,591 5,745 11.04%
-
NP to SH 10,775 4,843 1,580 -1,444 1,148 1,593 5,745 11.04%
-
Tax Rate 9.88% 19.72% 17.67% - 63.28% 15.82% 6.34% -
Total Cost 126,612 105,284 93,198 89,326 74,007 64,565 62,567 12.46%
-
Net Worth 93,548 90,188 90,894 77,220 193,347 87,672 87,139 1.18%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 3,873 2,708 1,431 - 3,474 2,487 2,800 5.55%
Div Payout % 35.94% 55.92% 90.63% - 302.63% 156.13% 48.75% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 93,548 90,188 90,894 77,220 193,347 87,672 87,139 1.18%
NOSH 59,584 60,177 62,256 62,274 151,052 62,178 62,242 -0.72%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 7.84% 4.40% 1.67% -1.64% 0.64% 2.40% 8.41% -
ROE 11.52% 5.37% 1.74% -1.87% 0.59% 1.82% 6.59% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 230.57 183.00 152.24 141.12 49.31 106.40 109.75 13.16%
EPS 18.09 8.05 2.60 -2.32 0.76 2.56 9.23 11.86%
DPS 6.50 4.50 2.30 0.00 2.30 4.00 4.50 6.31%
NAPS 1.57 1.4987 1.46 1.24 1.28 1.41 1.40 1.92%
Adjusted Per Share Value based on latest NOSH - 62,631
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 261.69 209.77 180.53 167.39 141.87 126.01 130.12 12.34%
EPS 20.52 9.22 3.01 -2.75 2.19 3.03 10.94 11.04%
DPS 7.38 5.16 2.73 0.00 6.62 4.74 5.34 5.53%
NAPS 1.7819 1.7179 1.7313 1.4709 3.6828 1.6699 1.6598 1.18%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 0.98 0.50 0.50 0.69 0.84 0.00 0.00 -
P/RPS 0.43 0.27 0.33 0.49 1.70 0.00 0.00 -
P/EPS 5.42 6.21 19.70 -29.76 110.53 0.00 0.00 -
EY 18.45 16.10 5.08 -3.36 0.90 0.00 0.00 -
DY 6.63 9.00 4.60 0.00 2.74 0.00 0.00 -
P/NAPS 0.62 0.33 0.34 0.56 0.66 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 30/11/06 30/11/05 29/11/04 28/11/03 29/11/02 21/11/01 -
Price 0.98 0.58 0.46 0.70 0.85 0.00 0.00 -
P/RPS 0.43 0.32 0.30 0.50 1.72 0.00 0.00 -
P/EPS 5.42 7.21 18.13 -30.19 111.84 0.00 0.00 -
EY 18.45 13.88 5.52 -3.31 0.89 0.00 0.00 -
DY 6.63 7.76 5.00 0.00 2.71 0.00 0.00 -
P/NAPS 0.62 0.39 0.32 0.56 0.66 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