[GFB] YoY TTM Result on 31-Dec-2000 [#1]

Stock
[GFB] GOLDEN FRONTIER BHD
Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2001
Quarter
31-Dec-2000 [#1]
Profit Trend
QoQ- 52.92%
YoY- 244.72%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
TTM Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 79,639 68,240 65,067 54,604 21,486 -1.35%
PBT 1,521 1,401 5,288 2,934 794 -0.67%
Tax -829 -339 -285 -128 20 -
NP 692 1,062 5,003 2,806 814 0.16%
-
NP to SH 1,282 1,148 4,981 2,806 814 -0.47%
-
Tax Rate 54.50% 24.20% 5.39% 4.36% -2.52% -
Total Cost 78,947 67,178 60,064 51,798 20,672 -1.38%
-
Net Worth 80,794 138,295 88,157 85,297 51,395 -0.46%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 5,023 2,476 2,802 1,083 1,561 -1.20%
Div Payout % 391.86% 215.70% 56.25% 38.61% 191.89% -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 80,794 138,295 88,157 85,297 51,395 -0.46%
NOSH 62,631 97,391 62,523 62,260 31,148 -0.72%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 0.87% 1.56% 7.69% 5.14% 3.79% -
ROE 1.59% 0.83% 5.65% 3.29% 1.58% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 127.15 70.07 104.07 87.70 68.98 -0.63%
EPS 2.05 1.18 7.97 4.51 2.61 0.25%
DPS 8.02 2.54 4.50 1.74 5.01 -0.48%
NAPS 1.29 1.42 1.41 1.37 1.65 0.25%
Adjusted Per Share Value based on latest NOSH - 62,260
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 151.69 129.98 123.94 104.01 40.93 -1.35%
EPS 2.44 2.19 9.49 5.34 1.55 -0.47%
DPS 9.57 4.72 5.34 2.06 2.98 -1.20%
NAPS 1.5389 2.6342 1.6792 1.6247 0.979 -0.46%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/03 - - - - -
Price 0.88 0.00 0.00 0.00 0.00 -
P/RPS 0.69 0.00 0.00 0.00 0.00 -100.00%
P/EPS 42.99 0.00 0.00 0.00 0.00 -100.00%
EY 2.33 0.00 0.00 0.00 0.00 -100.00%
DY 9.11 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.68 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 12/04/04 25/02/03 28/02/02 28/02/01 - -
Price 0.87 0.70 0.00 0.00 0.00 -
P/RPS 0.68 1.00 0.00 0.00 0.00 -100.00%
P/EPS 42.50 59.38 0.00 0.00 0.00 -100.00%
EY 2.35 1.68 0.00 0.00 0.00 -100.00%
DY 9.22 3.63 0.00 0.00 0.00 -100.00%
P/NAPS 0.67 0.49 0.00 0.00 0.00 -100.00%

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