[GFB] YoY TTM 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- -79.64%
YoY- -72.76%
Quarter Report
Latest QR
Upcoming QR
GFB's Result
GFB's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 127,836 97,879 89,530 82,786 69,069 64,279 61,764 12.88%
PBT 10,124 3,056 50 407 1,181 3,635 4,765 13.37%
Tax -1,378 -316 371 -736 -309 -131 -313 28.00%
NP 8,746 2,740 421 -329 872 3,504 4,452 11.90%
-
NP to SH 8,746 2,740 421 261 958 3,482 4,452 11.90%
-
Tax Rate 13.61% 10.34% -742.00% 180.84% 26.16% 3.60% 6.57% -
Total Cost 119,090 95,139 89,109 83,115 68,197 60,775 57,312 12.95%
-
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 2,698 6,805 - 5,023 2,476 2,802 1,083 16.42%
Div Payout % 30.85% 248.36% - 1,924.78% 258.47% 80.47% 24.34% -
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 6.84% 2.80% 0.47% -0.40% 1.26% 5.45% 7.21% -
ROE 9.38% 3.05% 0.54% 0.33% 1.04% 3.95% 5.30% -
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 213.97 162.37 145.39 133.28 106.26 103.59 99.33 13.63%
EPS 14.64 4.55 0.68 0.42 1.47 5.61 7.16 12.65%
DPS 4.50 11.29 0.00 8.09 3.81 4.50 1.74 17.15%
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 243.50 186.44 170.53 157.69 131.56 122.44 117.65 12.88%
EPS 16.66 5.22 0.80 0.50 1.82 6.63 8.48 11.90%
DPS 5.14 12.96 0.00 9.57 4.72 5.34 2.06 16.45%
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 0.43 0.34 0.42 0.68 0.72 0.00 0.00 -
P/EPS 6.28 12.32 89.22 214.19 51.57 0.00 0.00 -
EY 15.91 8.12 1.12 0.47 1.94 0.00 0.00 -
DY 4.89 20.16 0.00 8.99 5.01 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 0.39 0.33 0.38 0.58 0.71 0.00 0.00 -
P/EPS 5.67 11.66 80.45 183.25 50.89 0.00 0.00 -
EY 17.64 8.58 1.24 0.55 1.97 0.00 0.00 -
DY 5.42 21.30 0.00 10.50 5.08 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