[GMUTUAL] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -21.83%
YoY- 52.46%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 51,892 42,692 48,418 52,190 59,860 57,020 42,681 13.95%
PBT 4,402 3,564 6,972 9,156 11,244 10,976 5,069 -9.00%
Tax -392 -488 -1,569 -2,053 -2,158 -2,128 -1,392 -57.13%
NP 4,010 3,076 5,403 7,102 9,086 8,848 3,677 5.96%
-
NP to SH 4,010 3,076 5,403 7,102 9,086 8,848 3,677 5.96%
-
Tax Rate 8.91% 13.69% 22.50% 22.42% 19.19% 19.39% 27.46% -
Total Cost 47,882 39,616 43,015 45,088 50,774 48,172 39,004 14.69%
-
Net Worth 204,283 207,630 202,612 198,824 198,990 198,705 195,106 3.12%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - 5,001 7,509 - - -
Div Payout % - - - 70.42% 82.64% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 204,283 207,630 202,612 198,824 198,990 198,705 195,106 3.12%
NOSH 378,301 384,499 375,208 375,140 375,454 374,915 375,204 0.55%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 7.73% 7.21% 11.16% 13.61% 15.18% 15.52% 8.62% -
ROE 1.96% 1.48% 2.67% 3.57% 4.57% 4.45% 1.88% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 13.72 11.10 12.90 13.91 15.94 15.21 11.38 13.31%
EPS 1.06 0.80 1.44 1.89 2.42 2.36 0.98 5.38%
DPS 0.00 0.00 0.00 1.33 2.00 0.00 0.00 -
NAPS 0.54 0.54 0.54 0.53 0.53 0.53 0.52 2.55%
Adjusted Per Share Value based on latest NOSH - 373,333
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 13.82 11.37 12.89 13.89 15.94 15.18 11.36 14.00%
EPS 1.07 0.82 1.44 1.89 2.42 2.36 0.98 6.04%
DPS 0.00 0.00 0.00 1.33 2.00 0.00 0.00 -
NAPS 0.5439 0.5528 0.5394 0.5293 0.5298 0.529 0.5194 3.12%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.31 0.36 0.24 0.23 0.25 0.24 0.24 -
P/RPS 2.26 3.24 1.86 1.65 1.57 1.58 2.11 4.69%
P/EPS 29.25 45.00 16.67 12.15 10.33 10.17 24.49 12.60%
EY 3.42 2.22 6.00 8.23 9.68 9.83 4.08 -11.12%
DY 0.00 0.00 0.00 5.80 8.00 0.00 0.00 -
P/NAPS 0.57 0.67 0.44 0.43 0.47 0.45 0.46 15.41%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 28/05/07 27/02/07 29/11/06 28/08/06 22/05/06 28/02/06 -
Price 0.28 0.28 0.31 0.26 0.25 0.24 0.30 -
P/RPS 2.04 2.52 2.40 1.87 1.57 1.58 2.64 -15.83%
P/EPS 26.42 35.00 21.53 13.73 10.33 10.17 30.61 -9.37%
EY 3.79 2.86 4.65 7.28 9.68 9.83 3.27 10.36%
DY 0.00 0.00 0.00 5.13 8.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.57 0.49 0.47 0.45 0.58 -7.03%

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