[GFB] YoY Quarter Result on 30-Jun-2004 [#3]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
17-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ- 25.59%
YoY- -1776.74%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 36,769 27,499 22,855 22,155 18,947 16,544 17,512 13.15%
PBT 3,359 1,651 306 -712 122 632 1,529 14.00%
Tax -337 -152 -19 -9 -79 -75 -165 12.63%
NP 3,022 1,499 287 -721 43 557 1,364 14.17%
-
NP to SH 3,022 1,499 287 -721 43 557 1,364 14.17%
-
Tax Rate 10.03% 9.21% 6.21% - 64.75% 11.87% 10.79% -
Total Cost 33,747 26,000 22,568 22,876 18,904 15,987 16,148 13.06%
-
Net Worth 92,801 89,699 78,613 77,693 85,385 87,617 85,327 1.40%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 1,189 - - - - - - -
Div Payout % 39.37% - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 92,801 89,699 78,613 77,693 85,385 87,617 85,327 1.40%
NOSH 59,488 60,200 62,391 62,155 61,428 62,584 62,283 -0.76%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 8.22% 5.45% 1.26% -3.25% 0.23% 3.37% 7.79% -
ROE 3.26% 1.67% 0.37% -0.93% 0.05% 0.64% 1.60% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 61.81 45.68 36.63 35.64 30.84 26.43 28.12 14.02%
EPS 5.08 2.49 0.46 -1.16 0.07 0.89 2.19 15.04%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.49 1.26 1.25 1.39 1.40 1.37 2.18%
Adjusted Per Share Value based on latest NOSH - 62,155
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 70.04 52.38 43.53 42.20 36.09 31.51 33.36 13.15%
EPS 5.76 2.86 0.55 -1.37 0.08 1.06 2.60 14.16%
DPS 2.27 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7676 1.7086 1.4974 1.4799 1.6264 1.6689 1.6253 1.40%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 1.03 0.51 0.53 0.74 0.85 0.00 0.00 -
P/RPS 1.67 1.12 1.45 2.08 2.76 0.00 0.00 -
P/EPS 20.28 20.48 115.22 -63.79 1,214.29 0.00 0.00 -
EY 4.93 4.88 0.87 -1.57 0.08 0.00 0.00 -
DY 1.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.34 0.42 0.59 0.61 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 06/09/06 29/08/05 17/08/04 21/08/03 27/08/02 22/08/01 -
Price 0.96 0.50 0.49 0.72 0.93 0.00 0.00 -
P/RPS 1.55 1.09 1.34 2.02 3.02 0.00 0.00 -
P/EPS 18.90 20.08 106.52 -62.07 1,328.57 0.00 0.00 -
EY 5.29 4.98 0.94 -1.61 0.08 0.00 0.00 -
DY 2.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.34 0.39 0.58 0.67 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