[GFB] YoY Annualized Quarter Result on 31-Dec-2002 [#1]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Dec-2002 [#1]
Profit Trend
QoQ- -43.75%
YoY- -66.52%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 101,192 94,272 92,060 71,428 63,088 71,204 43,684 -0.88%
PBT 6,992 4,696 1,908 992 2,948 6,336 1,520 -1.60%
Tax 0 -148 -480 -432 -272 -608 324 -
NP 6,992 4,548 1,428 560 2,676 5,728 1,844 -1.40%
-
NP to SH 6,992 4,548 1,428 896 2,676 5,728 1,844 -1.40%
-
Tax Rate 0.00% 3.15% 25.16% 43.55% 9.23% 9.60% -21.32% -
Total Cost 94,200 89,724 90,632 70,868 60,412 65,476 41,840 -0.85%
-
Net Worth 89,208 78,285 80,794 138,295 88,157 85,297 51,395 -0.58%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 89,208 78,285 80,794 138,295 88,157 85,297 51,395 -0.58%
NOSH 60,275 62,131 62,631 97,391 62,523 62,260 31,148 -0.69%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 6.91% 4.82% 1.55% 0.78% 4.24% 8.04% 4.22% -
ROE 7.84% 5.81% 1.77% 0.65% 3.04% 6.72% 3.59% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 167.88 151.73 146.99 73.34 100.90 114.36 140.24 -0.19%
EPS 11.60 7.32 2.28 0.92 4.28 9.20 5.92 -0.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.26 1.29 1.42 1.41 1.37 1.65 0.11%
Adjusted Per Share Value based on latest NOSH - 97,391
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 192.75 179.57 175.35 136.05 120.17 135.63 83.21 -0.88%
EPS 13.32 8.66 2.72 1.71 5.10 10.91 3.51 -1.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6992 1.4911 1.5389 2.6342 1.6792 1.6247 0.979 -0.58%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 - - - - -
Price 0.45 0.69 0.88 0.00 0.00 0.00 0.00 -
P/RPS 0.27 0.45 0.60 0.00 0.00 0.00 0.00 -100.00%
P/EPS 3.88 9.43 38.60 0.00 0.00 0.00 0.00 -100.00%
EY 25.78 10.61 2.59 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.55 0.68 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 28/02/05 12/04/04 25/02/03 28/02/02 28/02/01 17/02/00 -
Price 0.50 0.66 0.87 0.70 0.00 0.00 0.00 -
P/RPS 0.30 0.43 0.59 0.95 0.00 0.00 0.00 -100.00%
P/EPS 4.31 9.02 38.16 76.09 0.00 0.00 0.00 -100.00%
EY 23.20 11.09 2.62 1.31 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.52 0.67 0.49 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