[GFB] YoY Quarter Result on 31-Mar-2003 [#2]

Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Mar-2003 [#2]
Profit Trend
QoQ- -76.79%
YoY- -78.51%
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 22,157 20,786 19,691 16,544 15,715 16,503 9,343 15.47%
PBT 645 103 -1,061 53 273 1,926 95 37.58%
Tax 0 14 92 -1 -31 -185 0 -
NP 645 117 -969 52 242 1,741 95 37.58%
-
NP to SH 645 117 -969 52 242 1,741 95 37.58%
-
Tax Rate 0.00% -13.59% - 1.89% 11.36% 9.61% 0.00% -
Total Cost 21,512 20,669 20,660 16,492 15,473 14,762 9,248 15.10%
-
Net Worth 89,817 77,589 78,886 92,299 88,112 83,941 30,999 19.38%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 89,817 77,589 78,886 92,299 88,112 83,941 30,999 19.38%
NOSH 60,280 61,578 62,115 65,000 62,051 62,178 30,999 11.71%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 2.91% 0.56% -4.92% 0.31% 1.54% 10.55% 1.02% -
ROE 0.72% 0.15% -1.23% 0.06% 0.27% 2.07% 0.31% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 36.76 33.76 31.70 25.45 25.33 26.54 30.14 3.36%
EPS 1.07 0.19 -1.56 0.08 0.39 2.80 0.31 22.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.26 1.27 1.42 1.42 1.35 1.00 6.86%
Adjusted Per Share Value based on latest NOSH - 65,000
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 42.20 39.59 37.51 31.51 29.93 31.43 17.80 15.46%
EPS 1.23 0.22 -1.85 0.10 0.46 3.32 0.18 37.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7108 1.4779 1.5026 1.7581 1.6783 1.5989 0.5905 19.38%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - - -
Price 0.56 0.61 0.90 0.76 0.00 0.00 0.00 -
P/RPS 1.52 1.81 2.84 2.99 0.00 0.00 0.00 -
P/EPS 52.34 321.05 -57.69 950.00 0.00 0.00 0.00 -
EY 1.91 0.31 -1.73 0.11 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.48 0.71 0.54 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/05/06 26/05/05 20/05/04 27/05/03 29/05/02 18/05/01 29/05/00 -
Price 0.53 0.55 0.77 0.75 0.00 0.00 0.00 -
P/RPS 1.44 1.63 2.43 2.95 0.00 0.00 0.00 -
P/EPS 49.53 289.47 -49.36 937.50 0.00 0.00 0.00 -
EY 2.02 0.35 -2.03 0.11 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.44 0.61 0.53 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