[GFB] YoY Annualized Quarter Result on 31-Mar-2004 [#2]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Mar-2004 [#2]
Profit Trend
QoQ- -185.71%
YoY- -321.74%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 130,348 94,910 88,708 85,412 68,800 62,974 68,608 11.28%
PBT 12,358 4,786 2,554 -1,168 602 2,020 7,020 9.87%
Tax -838 0 -46 -56 -218 -198 -674 3.69%
NP 11,520 4,786 2,508 -1,224 384 1,822 6,346 10.44%
-
NP to SH 11,520 4,786 2,508 -1,224 552 1,822 6,346 10.44%
-
Tax Rate 6.78% 0.00% 1.80% - 36.21% 9.80% 9.60% -
Total Cost 118,828 90,124 86,200 86,636 68,416 61,152 62,262 11.36%
-
Net Worth 93,308 89,812 78,608 79,310 126,425 88,604 83,991 1.76%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 93,308 89,812 78,608 79,310 126,425 88,604 83,991 1.76%
NOSH 59,813 60,277 62,388 62,448 89,032 62,397 62,215 -0.65%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 8.84% 5.04% 2.83% -1.43% 0.56% 2.89% 9.25% -
ROE 12.35% 5.33% 3.19% -1.54% 0.44% 2.06% 7.56% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 217.93 157.46 142.19 136.77 77.28 100.92 110.27 12.01%
EPS 19.26 7.94 4.02 -1.96 0.62 2.92 10.20 11.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.49 1.26 1.27 1.42 1.42 1.35 2.43%
Adjusted Per Share Value based on latest NOSH - 62,115
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 248.28 180.78 168.97 162.69 131.05 119.95 130.68 11.28%
EPS 21.94 9.12 4.78 -2.33 1.05 3.47 12.09 10.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7773 1.7107 1.4973 1.5107 2.4081 1.6877 1.5998 1.76%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 0.92 0.56 0.61 0.90 0.76 0.00 0.00 -
P/RPS 0.42 0.36 0.43 0.66 0.98 0.00 0.00 -
P/EPS 4.78 7.05 15.17 -45.92 122.58 0.00 0.00 -
EY 20.93 14.18 6.59 -2.18 0.82 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.38 0.48 0.71 0.54 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 29/05/06 26/05/05 20/05/04 27/05/03 29/05/02 18/05/01 -
Price 0.83 0.53 0.55 0.77 0.75 0.00 0.00 -
P/RPS 0.38 0.34 0.39 0.56 0.97 0.00 0.00 -
P/EPS 4.31 6.68 13.68 -39.29 120.97 0.00 0.00 -
EY 23.20 14.98 7.31 -2.55 0.83 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.36 0.44 0.61 0.53 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