[GFB] YoY Cumulative Quarter Result on 31-Dec-2002 [#1]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Dec-2002 [#1]
Profit Trend
QoQ- -85.94%
YoY- -66.52%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 25,298 23,568 23,015 17,857 15,772 17,801 10,921 -0.88%
PBT 1,748 1,174 477 248 737 1,584 380 -1.60%
Tax 0 -37 -120 -108 -68 -152 81 -
NP 1,748 1,137 357 140 669 1,432 461 -1.40%
-
NP to SH 1,748 1,137 357 224 669 1,432 461 -1.40%
-
Tax Rate 0.00% 3.15% 25.16% 43.55% 9.23% 9.60% -21.32% -
Total Cost 23,550 22,431 22,658 17,717 15,103 16,369 10,460 -0.85%
-
Net Worth 89,208 78,285 80,794 138,295 88,157 85,297 51,395 -0.58%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 89,208 78,285 80,794 138,295 88,157 85,297 51,395 -0.58%
NOSH 60,275 62,131 62,631 97,391 62,523 62,260 31,148 -0.69%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 6.91% 4.82% 1.55% 0.78% 4.24% 8.04% 4.22% -
ROE 1.96% 1.45% 0.44% 0.16% 0.76% 1.68% 0.90% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 41.97 37.93 36.75 18.34 25.23 28.59 35.06 -0.19%
EPS 2.90 1.83 0.57 0.23 1.07 2.30 1.48 -0.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.26 1.29 1.42 1.41 1.37 1.65 0.11%
Adjusted Per Share Value based on latest NOSH - 97,391
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 48.19 44.89 43.84 34.01 30.04 33.91 20.80 -0.88%
EPS 3.33 2.17 0.68 0.43 1.27 2.73 0.88 -1.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6992 1.4911 1.5389 2.6342 1.6792 1.6247 0.979 -0.58%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 - - - - -
Price 0.45 0.69 0.88 0.00 0.00 0.00 0.00 -
P/RPS 1.07 1.82 2.39 0.00 0.00 0.00 0.00 -100.00%
P/EPS 15.52 37.70 154.39 0.00 0.00 0.00 0.00 -100.00%
EY 6.44 2.65 0.65 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.55 0.68 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 28/02/05 12/04/04 25/02/03 28/02/02 28/02/01 17/02/00 -
Price 0.50 0.66 0.87 0.70 0.00 0.00 0.00 -
P/RPS 1.19 1.74 2.37 3.82 0.00 0.00 0.00 -100.00%
P/EPS 17.24 36.07 152.63 304.35 0.00 0.00 0.00 -100.00%
EY 5.80 2.77 0.66 0.33 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.52 0.67 0.49 0.00 0.00 0.00 -100.00%

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