[GFB] YoY Annualized Quarter Result on 31-Dec-2004 [#1]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- 414.96%
YoY- 218.49%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 151,424 133,912 101,192 94,272 92,060 71,428 63,088 15.70%
PBT 16,464 14,692 6,992 4,696 1,908 992 2,948 33.18%
Tax -1,608 -1,020 0 -148 -480 -432 -272 34.45%
NP 14,856 13,672 6,992 4,548 1,428 560 2,676 33.04%
-
NP to SH 14,856 13,672 6,992 4,548 1,428 896 2,676 33.04%
-
Tax Rate 9.77% 6.94% 0.00% 3.15% 25.16% 43.55% 9.23% -
Total Cost 136,568 120,240 94,200 89,724 90,632 70,868 60,412 14.55%
-
Net Worth 95,367 91,585 89,208 78,285 80,794 138,295 88,157 1.31%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 95,367 91,585 89,208 78,285 80,794 138,295 88,157 1.31%
NOSH 59,234 59,859 60,275 62,131 62,631 97,391 62,523 -0.89%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 9.81% 10.21% 6.91% 4.82% 1.55% 0.78% 4.24% -
ROE 15.58% 14.93% 7.84% 5.81% 1.77% 0.65% 3.04% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 255.64 223.71 167.88 151.73 146.99 73.34 100.90 16.75%
EPS 25.08 22.84 11.60 7.32 2.28 0.92 4.28 34.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.53 1.48 1.26 1.29 1.42 1.41 2.23%
Adjusted Per Share Value based on latest NOSH - 62,131
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 288.43 255.07 192.75 179.57 175.35 136.05 120.17 15.70%
EPS 28.30 26.04 13.32 8.66 2.72 1.71 5.10 33.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8165 1.7445 1.6992 1.4911 1.5389 2.6342 1.6792 1.31%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - - -
Price 1.00 0.65 0.45 0.69 0.88 0.00 0.00 -
P/RPS 0.39 0.29 0.27 0.45 0.60 0.00 0.00 -
P/EPS 3.99 2.85 3.88 9.43 38.60 0.00 0.00 -
EY 25.08 35.14 25.78 10.61 2.59 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.42 0.30 0.55 0.68 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 27/02/07 27/02/06 28/02/05 12/04/04 25/02/03 28/02/02 -
Price 0.98 0.83 0.50 0.66 0.87 0.70 0.00 -
P/RPS 0.38 0.37 0.30 0.43 0.59 0.95 0.00 -
P/EPS 3.91 3.63 4.31 9.02 38.16 76.09 0.00 -
EY 25.59 27.52 23.20 11.09 2.62 1.31 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.54 0.34 0.52 0.67 0.49 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