[GFB] YoY Quarter Result on 30-Jun-2003 [#3]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Jun-2003 [#3]
Profit Trend
QoQ- -17.31%
YoY- -92.28%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 27,499 22,855 22,155 18,947 16,544 17,512 11,980 14.84%
PBT 1,651 306 -712 122 632 1,529 987 8.94%
Tax -152 -19 -9 -79 -75 -165 0 -
NP 1,499 287 -721 43 557 1,364 987 7.20%
-
NP to SH 1,499 287 -721 43 557 1,364 987 7.20%
-
Tax Rate 9.21% 6.21% - 64.75% 11.87% 10.79% 0.00% -
Total Cost 26,000 22,568 22,876 18,904 15,987 16,148 10,993 15.42%
-
Net Worth 89,699 78,613 77,693 85,385 87,617 85,327 52,579 9.30%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 89,699 78,613 77,693 85,385 87,617 85,327 52,579 9.30%
NOSH 60,200 62,391 62,155 61,428 62,584 62,283 31,167 11.59%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 5.45% 1.26% -3.25% 0.23% 3.37% 7.79% 8.24% -
ROE 1.67% 0.37% -0.93% 0.05% 0.64% 1.60% 1.88% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 45.68 36.63 35.64 30.84 26.43 28.12 38.44 2.91%
EPS 2.49 0.46 -1.16 0.07 0.89 2.19 3.17 -3.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.26 1.25 1.39 1.40 1.37 1.687 -2.04%
Adjusted Per Share Value based on latest NOSH - 61,428
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 52.38 43.53 42.20 36.09 31.51 33.36 22.82 14.84%
EPS 2.86 0.55 -1.37 0.08 1.06 2.60 1.88 7.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7086 1.4974 1.4799 1.6264 1.6689 1.6253 1.0015 9.30%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - - -
Price 0.51 0.53 0.74 0.85 0.00 0.00 0.00 -
P/RPS 1.12 1.45 2.08 2.76 0.00 0.00 0.00 -
P/EPS 20.48 115.22 -63.79 1,214.29 0.00 0.00 0.00 -
EY 4.88 0.87 -1.57 0.08 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.42 0.59 0.61 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 06/09/06 29/08/05 17/08/04 21/08/03 27/08/02 22/08/01 15/08/00 -
Price 0.50 0.49 0.72 0.93 0.00 0.00 0.00 -
P/RPS 1.09 1.34 2.02 3.02 0.00 0.00 0.00 -
P/EPS 20.08 106.52 -62.07 1,328.57 0.00 0.00 0.00 -
EY 4.98 0.94 -1.61 0.08 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.39 0.58 0.67 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