[GFB] YoY Quarter Result on 30-Sep-2004 [#4]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Sep-2004 [#4]
Profit Trend
QoQ- 84.47%
YoY- -113.49%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 35,573 35,163 27,569 23,021 21,133 18,124 16,496 13.65%
PBT 2,358 2,294 357 -515 869 248 1,095 13.63%
Tax -230 -807 -297 403 -629 -125 113 -
NP 2,128 1,487 60 -112 240 123 1,208 9.89%
-
NP to SH 2,128 1,487 60 -112 830 125 1,208 9.89%
-
Tax Rate 9.75% 35.18% 83.19% - 72.38% 50.40% -10.32% -
Total Cost 33,445 33,676 27,509 23,133 20,893 18,001 15,288 13.92%
-
Net Worth 93,009 91,738 76,199 77,663 279,578 61,904 87,175 1.08%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 2,667 2,698 1,379 - 5,023 2,476 2,802 -0.81%
Div Payout % 125.35% 181.45% 2,300.00% - 605.26% 1,980.95% 231.96% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 93,009 91,738 76,199 77,663 279,578 61,904 87,175 1.08%
NOSH 59,275 59,959 59,999 62,631 218,421 61,904 62,268 -0.81%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 5.98% 4.23% 0.22% -0.49% 1.14% 0.68% 7.32% -
ROE 2.29% 1.62% 0.08% -0.14% 0.30% 0.20% 1.39% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 60.01 58.64 45.95 36.76 9.68 29.28 26.49 14.59%
EPS 3.59 2.48 0.10 -0.18 0.38 0.20 1.94 10.79%
DPS 4.50 4.50 2.30 0.00 2.30 4.00 4.50 0.00%
NAPS 1.5691 1.53 1.27 1.24 1.28 1.00 1.40 1.91%
Adjusted Per Share Value based on latest NOSH - 62,631
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 67.76 66.98 52.51 43.85 40.25 34.52 31.42 13.65%
EPS 4.05 2.83 0.11 -0.21 1.58 0.24 2.30 9.88%
DPS 5.08 5.14 2.63 0.00 9.57 4.72 5.34 -0.82%
NAPS 1.7716 1.7474 1.4514 1.4793 5.3253 1.1791 1.6605 1.08%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 0.98 0.50 0.50 0.69 0.84 0.00 0.00 -
P/RPS 1.63 0.85 1.09 1.88 8.68 0.00 0.00 -
P/EPS 27.30 20.16 500.00 -385.86 221.05 0.00 0.00 -
EY 3.66 4.96 0.20 -0.26 0.45 0.00 0.00 -
DY 4.59 9.00 4.60 0.00 2.74 0.00 0.00 -
P/NAPS 0.62 0.33 0.39 0.56 0.66 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 30/11/06 30/11/05 29/11/04 28/11/03 29/11/02 21/11/01 -
Price 0.98 0.58 0.46 0.70 0.85 0.00 0.00 -
P/RPS 1.63 0.99 1.00 1.90 8.79 0.00 0.00 -
P/EPS 27.30 23.39 460.00 -391.45 223.68 0.00 0.00 -
EY 3.66 4.28 0.22 -0.26 0.45 0.00 0.00 -
DY 4.59 7.76 5.00 0.00 2.71 0.00 0.00 -
P/NAPS 0.62 0.38 0.36 0.56 0.66 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