[GFB] YoY Annualized Quarter Result on 31-Mar-2003 [#2]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Mar-2003 [#2]
Profit Trend
QoQ- -38.39%
YoY- -69.7%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 94,910 88,708 85,412 68,800 62,974 68,608 40,528 15.22%
PBT 4,786 2,554 -1,168 602 2,020 7,020 950 30.91%
Tax 0 -46 -56 -218 -198 -674 162 -
NP 4,786 2,508 -1,224 384 1,822 6,346 1,112 27.52%
-
NP to SH 4,786 2,508 -1,224 552 1,822 6,346 1,112 27.52%
-
Tax Rate 0.00% 1.80% - 36.21% 9.80% 9.60% -17.05% -
Total Cost 90,124 86,200 86,636 68,416 61,152 62,262 39,416 14.77%
-
Net Worth 89,812 78,608 79,310 126,425 88,604 83,991 51,313 9.77%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 89,812 78,608 79,310 126,425 88,604 83,991 51,313 9.77%
NOSH 60,277 62,388 62,448 89,032 62,397 62,215 31,061 11.67%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 5.04% 2.83% -1.43% 0.56% 2.89% 9.25% 2.74% -
ROE 5.33% 3.19% -1.54% 0.44% 2.06% 7.56% 2.17% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 157.46 142.19 136.77 77.28 100.92 110.27 130.48 3.18%
EPS 7.94 4.02 -1.96 0.62 2.92 10.20 3.58 14.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.26 1.27 1.42 1.42 1.35 1.652 -1.70%
Adjusted Per Share Value based on latest NOSH - 65,000
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 180.78 168.97 162.69 131.05 119.95 130.68 77.20 15.22%
EPS 9.12 4.78 -2.33 1.05 3.47 12.09 2.12 27.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7107 1.4973 1.5107 2.4081 1.6877 1.5998 0.9774 9.77%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - - -
Price 0.56 0.61 0.90 0.76 0.00 0.00 0.00 -
P/RPS 0.36 0.43 0.66 0.98 0.00 0.00 0.00 -
P/EPS 7.05 15.17 -45.92 122.58 0.00 0.00 0.00 -
EY 14.18 6.59 -2.18 0.82 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.48 0.71 0.54 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/05/06 26/05/05 20/05/04 27/05/03 29/05/02 18/05/01 29/05/00 -
Price 0.53 0.55 0.77 0.75 0.00 0.00 0.00 -
P/RPS 0.34 0.39 0.56 0.97 0.00 0.00 0.00 -
P/EPS 6.68 13.68 -39.29 120.97 0.00 0.00 0.00 -
EY 14.98 7.31 -2.55 0.83 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.44 0.61 0.53 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