[GFB] YoY TTM 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- -292.72%
YoY- -213.29%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 137,106 102,523 90,230 85,994 71,472 63,311 67,296 12.58%
PBT 11,832 4,401 1,068 -427 671 2,738 5,307 14.29%
Tax -1,563 -449 361 -666 -313 -41 -478 21.81%
NP 10,269 3,952 1,429 -1,093 358 2,697 4,829 13.39%
-
NP to SH 10,269 3,952 1,429 -503 444 2,675 4,829 13.39%
-
Tax Rate 13.21% 10.20% -33.80% - 46.65% 1.50% 9.01% -
Total Cost 126,837 98,571 88,801 87,087 71,114 60,614 62,467 12.52%
-
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 3,887 6,805 - 5,023 2,476 2,802 1,083 23.72%
Div Payout % 37.86% 172.19% - 0.00% 557.70% 104.75% 22.44% -
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 7.49% 3.85% 1.58% -1.27% 0.50% 4.26% 7.18% -
ROE 11.07% 4.41% 1.82% -0.65% 0.52% 3.05% 5.66% -
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 230.48 170.30 144.62 138.35 116.35 101.16 108.05 13.45%
EPS 17.26 6.56 2.29 -0.81 0.72 4.27 7.75 14.26%
DPS 6.50 11.30 0.00 8.08 4.03 4.50 1.74 24.55%
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 261.15 195.28 171.87 163.80 136.14 120.59 128.18 12.58%
EPS 19.56 7.53 2.72 -0.96 0.85 5.10 9.20 13.38%
DPS 7.41 12.96 0.00 9.57 4.72 5.34 2.06 23.77%
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 0.45 0.30 0.37 0.53 0.73 0.00 0.00 -
P/EPS 5.97 7.77 23.14 -91.44 117.60 0.00 0.00 -
EY 16.76 12.87 4.32 -1.09 0.85 0.00 0.00 -
DY 6.31 22.16 0.00 10.92 4.74 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 0.42 0.29 0.34 0.52 0.80 0.00 0.00 -
P/EPS 5.56 7.62 21.39 -88.97 128.67 0.00 0.00 -
EY 17.98 13.13 4.67 -1.12 0.78 0.00 0.00 -
DY 6.77 22.60 0.00 11.23 4.33 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