[GFB] YoY Cumulative Quarter Result on 30-Sep-2003 [#4]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Sep-2003 [#4]
Profit Trend
QoQ- 261.01%
YoY- -27.93%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 110,127 94,778 87,882 74,481 66,156 68,312 47,724 14.94%
PBT 6,033 1,919 -1,811 1,291 1,890 6,134 1,729 23.14%
Tax -1,190 -339 367 -817 -299 -389 105 -
NP 4,843 1,580 -1,444 474 1,591 5,745 1,834 17.55%
-
NP to SH 4,843 1,580 -1,444 1,148 1,593 5,745 1,834 17.55%
-
Tax Rate 19.72% 17.67% - 63.28% 15.82% 6.34% -6.07% -
Total Cost 105,284 93,198 89,326 74,007 64,565 62,567 45,890 14.83%
-
Net Worth 90,188 90,894 77,220 193,347 87,672 87,139 52,933 9.28%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 2,708 1,431 - 3,474 2,487 2,800 1,089 16.38%
Div Payout % 55.92% 90.63% - 302.63% 156.13% 48.75% 59.42% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 90,188 90,894 77,220 193,347 87,672 87,139 52,933 9.28%
NOSH 60,177 62,256 62,274 151,052 62,178 62,242 31,137 11.60%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 4.40% 1.67% -1.64% 0.64% 2.40% 8.41% 3.84% -
ROE 5.37% 1.74% -1.87% 0.59% 1.82% 6.59% 3.46% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 183.00 152.24 141.12 49.31 106.40 109.75 153.27 2.99%
EPS 8.05 2.60 -2.32 0.76 2.56 9.23 5.89 5.34%
DPS 4.50 2.30 0.00 2.30 4.00 4.50 3.50 4.27%
NAPS 1.4987 1.46 1.24 1.28 1.41 1.40 1.70 -2.07%
Adjusted Per Share Value based on latest NOSH - 218,421
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 209.77 180.53 167.39 141.87 126.01 130.12 90.90 14.94%
EPS 9.22 3.01 -2.75 2.19 3.03 10.94 3.49 17.56%
DPS 5.16 2.73 0.00 6.62 4.74 5.34 2.08 16.34%
NAPS 1.7179 1.7313 1.4709 3.6828 1.6699 1.6598 1.0083 9.28%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 0.50 0.50 0.69 0.84 0.00 0.00 0.00 -
P/RPS 0.27 0.33 0.49 1.70 0.00 0.00 0.00 -
P/EPS 6.21 19.70 -29.76 110.53 0.00 0.00 0.00 -
EY 16.10 5.08 -3.36 0.90 0.00 0.00 0.00 -
DY 9.00 4.60 0.00 2.74 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.56 0.66 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 30/11/05 29/11/04 28/11/03 29/11/02 21/11/01 30/11/00 -
Price 0.58 0.46 0.70 0.85 0.00 0.00 0.00 -
P/RPS 0.32 0.30 0.50 1.72 0.00 0.00 0.00 -
P/EPS 7.21 18.13 -30.19 111.84 0.00 0.00 0.00 -
EY 13.88 5.52 -3.31 0.89 0.00 0.00 0.00 -
DY 7.76 5.00 0.00 2.71 0.00 0.00 0.00 -
P/NAPS 0.39 0.32 0.56 0.66 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