[GFB] YoY TTM 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- -187.28%
YoY- -225.76%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 137,516 110,117 94,778 87,882 74,481 66,155 67,096 12.69%
PBT 11,896 6,338 1,940 -1,811 1,292 1,890 6,135 11.66%
Tax -986 -959 -339 366 -817 -299 -369 17.79%
NP 10,910 5,379 1,601 -1,445 475 1,591 5,766 11.20%
-
NP to SH 10,910 5,379 1,601 -1,445 1,149 1,593 5,744 11.27%
-
Tax Rate 8.29% 15.13% 17.47% - 63.24% 15.82% 6.01% -
Total Cost 126,606 104,738 93,177 89,327 74,006 64,564 61,330 12.83%
-
Net Worth 93,009 91,738 76,199 77,663 279,578 61,904 62,268 6.91%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 3,857 2,698 1,379 - 5,023 2,476 2,802 5.46%
Div Payout % 35.35% 50.16% 86.20% - 437.22% 155.44% 48.78% -
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 62,268 6.91%
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 7.93% 4.88% 1.69% -1.64% 0.64% 2.40% 8.59% -
ROE 11.73% 5.86% 2.10% -1.86% 0.41% 2.57% 9.22% -
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 231.99 183.65 157.96 140.32 34.10 106.87 107.75 13.62%
EPS 18.41 8.97 2.67 -2.31 0.53 2.57 9.22 12.20%
DPS 6.50 4.50 2.30 0.00 2.30 4.00 4.50 6.31%
NAPS 1.5691 1.53 1.27 1.24 1.28 1.00 1.00 7.79%
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 261.94 209.75 180.53 167.39 141.87 126.01 127.80 12.69%
EPS 20.78 10.25 3.05 -2.75 2.19 3.03 10.94 11.27%
DPS 7.35 5.14 2.63 0.00 9.57 4.72 5.34 5.46%
NAPS 1.7716 1.7474 1.4514 1.4793 5.3253 1.1791 1.1861 6.91%
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 0.42 0.27 0.32 0.49 2.46 0.00 0.00 -
P/EPS 5.32 5.57 18.74 -29.91 159.68 0.00 0.00 -
EY 18.78 17.94 5.34 -3.34 0.63 0.00 0.00 -
DY 6.63 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 0.42 0.32 0.29 0.50 2.49 0.00 0.00 -
P/EPS 5.32 6.47 17.24 -30.34 161.58 0.00 0.00 -
EY 18.78 15.47 5.80 -3.30 0.62 0.00 0.00 -
DY 6.63 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