[GMUTUAL] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 11.08%
YoY- 666.75%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 59,860 57,020 42,681 40,342 38,360 36,820 67,641 -7.84%
PBT 11,244 10,976 5,069 6,108 5,266 5,724 14,206 -14.47%
Tax -2,158 -2,128 -1,392 -1,449 -1,072 -1,240 -11,216 -66.77%
NP 9,086 8,848 3,677 4,658 4,194 4,484 2,990 110.22%
-
NP to SH 9,086 8,848 3,677 4,658 4,194 4,484 12,034 -17.12%
-
Tax Rate 19.19% 19.39% 27.46% 23.72% 20.36% 21.66% 78.95% -
Total Cost 50,774 48,172 39,004 35,684 34,166 32,336 64,651 -14.91%
-
Net Worth 198,990 198,705 195,106 195,363 190,976 190,569 8,767,628 -92.03%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 7,509 - - - - - - -
Div Payout % 82.64% - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 198,990 198,705 195,106 195,363 190,976 190,569 8,767,628 -92.03%
NOSH 375,454 374,915 375,204 375,698 374,464 373,666 17,191,428 -92.24%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 15.18% 15.52% 8.62% 11.55% 10.93% 12.18% 4.42% -
ROE 4.57% 4.45% 1.88% 2.38% 2.20% 2.35% 0.14% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 15.94 15.21 11.38 10.74 10.24 9.85 0.39 1094.63%
EPS 2.42 2.36 0.98 1.24 1.12 1.20 0.07 968.14%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.53 0.52 0.52 0.51 0.51 0.51 2.60%
Adjusted Per Share Value based on latest NOSH - 377,567
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 15.94 15.18 11.36 10.74 10.21 9.80 18.01 -7.83%
EPS 2.42 2.36 0.98 1.24 1.12 1.19 3.20 -17.03%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5298 0.529 0.5194 0.5201 0.5084 0.5074 23.3425 -92.03%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.25 0.24 0.24 0.25 0.30 0.43 0.58 -
P/RPS 1.57 1.58 2.11 2.33 2.93 4.36 147.41 -95.19%
P/EPS 10.33 10.17 24.49 20.16 26.79 35.83 828.57 -94.66%
EY 9.68 9.83 4.08 4.96 3.73 2.79 0.12 1782.00%
DY 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.46 0.48 0.59 0.84 1.14 -44.69%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 22/05/06 28/02/06 28/11/05 30/08/05 30/05/05 21/02/05 -
Price 0.25 0.24 0.30 0.18 0.26 0.34 0.66 -
P/RPS 1.57 1.58 2.64 1.68 2.54 3.45 167.74 -95.59%
P/EPS 10.33 10.17 30.61 14.52 23.21 28.33 942.86 -95.10%
EY 9.68 9.83 3.27 6.89 4.31 3.53 0.11 1894.72%
DY 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.58 0.35 0.51 0.67 1.29 -49.08%

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