[GFB] YoY Quarter Result on 31-Mar-2004 [#2]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Mar-2004 [#2]
Profit Trend
QoQ- -371.43%
YoY- -1963.46%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 31,696 22,157 20,786 19,691 16,544 15,715 16,503 11.48%
PBT 2,506 645 103 -1,061 53 273 1,926 4.48%
Tax -164 0 14 92 -1 -31 -185 -1.98%
NP 2,342 645 117 -969 52 242 1,741 5.06%
-
NP to SH 2,342 645 117 -969 52 242 1,741 5.06%
-
Tax Rate 6.54% 0.00% -13.59% - 1.89% 11.36% 9.61% -
Total Cost 29,354 21,512 20,669 20,660 16,492 15,473 14,762 12.13%
-
Net Worth 93,202 89,817 77,589 78,886 92,299 88,112 83,941 1.75%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 93,202 89,817 77,589 78,886 92,299 88,112 83,941 1.75%
NOSH 59,744 60,280 61,578 62,115 65,000 62,051 62,178 -0.66%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 7.39% 2.91% 0.56% -4.92% 0.31% 1.54% 10.55% -
ROE 2.51% 0.72% 0.15% -1.23% 0.06% 0.27% 2.07% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 53.05 36.76 33.76 31.70 25.45 25.33 26.54 12.22%
EPS 3.92 1.07 0.19 -1.56 0.08 0.39 2.80 5.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.49 1.26 1.27 1.42 1.42 1.35 2.43%
Adjusted Per Share Value based on latest NOSH - 62,115
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 60.37 42.20 39.59 37.51 31.51 29.93 31.43 11.48%
EPS 4.46 1.23 0.22 -1.85 0.10 0.46 3.32 5.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7753 1.7108 1.4779 1.5026 1.7581 1.6783 1.5989 1.75%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 0.92 0.56 0.61 0.90 0.76 0.00 0.00 -
P/RPS 1.73 1.52 1.81 2.84 2.99 0.00 0.00 -
P/EPS 23.47 52.34 321.05 -57.69 950.00 0.00 0.00 -
EY 4.26 1.91 0.31 -1.73 0.11 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.38 0.48 0.71 0.54 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 29/05/06 26/05/05 20/05/04 27/05/03 29/05/02 18/05/01 -
Price 0.83 0.53 0.55 0.77 0.75 0.00 0.00 -
P/RPS 1.56 1.44 1.63 2.43 2.95 0.00 0.00 -
P/EPS 21.17 49.53 289.47 -49.36 937.50 0.00 0.00 -
EY 4.72 2.02 0.35 -2.03 0.11 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.36 0.44 0.61 0.53 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