[GFB] YoY Annualized Quarter Result on 31-Dec-2003 [#1]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
12-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- 24.39%
YoY- 59.38%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 133,912 101,192 94,272 92,060 71,428 63,088 71,204 11.09%
PBT 14,692 6,992 4,696 1,908 992 2,948 6,336 15.04%
Tax -1,020 0 -148 -480 -432 -272 -608 9.00%
NP 13,672 6,992 4,548 1,428 560 2,676 5,728 15.59%
-
NP to SH 13,672 6,992 4,548 1,428 896 2,676 5,728 15.59%
-
Tax Rate 6.94% 0.00% 3.15% 25.16% 43.55% 9.23% 9.60% -
Total Cost 120,240 94,200 89,724 90,632 70,868 60,412 65,476 10.65%
-
Net Worth 91,585 89,208 78,285 80,794 138,295 88,157 85,297 1.19%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 91,585 89,208 78,285 80,794 138,295 88,157 85,297 1.19%
NOSH 59,859 60,275 62,131 62,631 97,391 62,523 62,260 -0.65%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 10.21% 6.91% 4.82% 1.55% 0.78% 4.24% 8.04% -
ROE 14.93% 7.84% 5.81% 1.77% 0.65% 3.04% 6.72% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 223.71 167.88 151.73 146.99 73.34 100.90 114.36 11.82%
EPS 22.84 11.60 7.32 2.28 0.92 4.28 9.20 16.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.48 1.26 1.29 1.42 1.41 1.37 1.85%
Adjusted Per Share Value based on latest NOSH - 62,631
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 255.07 192.75 179.57 175.35 136.05 120.17 135.63 11.09%
EPS 26.04 13.32 8.66 2.72 1.71 5.10 10.91 15.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7445 1.6992 1.4911 1.5389 2.6342 1.6792 1.6247 1.19%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 0.65 0.45 0.69 0.88 0.00 0.00 0.00 -
P/RPS 0.29 0.27 0.45 0.60 0.00 0.00 0.00 -
P/EPS 2.85 3.88 9.43 38.60 0.00 0.00 0.00 -
EY 35.14 25.78 10.61 2.59 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.30 0.55 0.68 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 28/02/05 12/04/04 25/02/03 28/02/02 28/02/01 -
Price 0.83 0.50 0.66 0.87 0.70 0.00 0.00 -
P/RPS 0.37 0.30 0.43 0.59 0.95 0.00 0.00 -
P/EPS 3.63 4.31 9.02 38.16 76.09 0.00 0.00 -
EY 27.52 23.20 11.09 2.62 1.31 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.34 0.52 0.67 0.49 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