[GMUTUAL] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 1563.99%
YoY- 957.94%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 40,342 38,360 36,820 67,641 45,602 42,872 37,817 4.39%
PBT 6,108 5,266 5,724 14,206 -822 -480 -1,131 -
Tax -1,449 -1,072 -1,240 -11,216 0 0 0 -
NP 4,658 4,194 4,484 2,990 -822 -480 -1,131 -
-
NP to SH 4,658 4,194 4,484 12,034 -822 -480 -1,131 -
-
Tax Rate 23.72% 20.36% 21.66% 78.95% - - - -
Total Cost 35,684 34,166 32,336 64,651 46,424 43,352 38,948 -5.66%
-
Net Worth 195,363 190,976 190,569 8,767,628 2,185 2,314 3,742 1293.52%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 195,363 190,976 190,569 8,767,628 2,185 2,314 3,742 1293.52%
NOSH 375,698 374,464 373,666 17,191,428 13,979 13,953 13,997 794.67%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 11.55% 10.93% 12.18% 4.42% -1.80% -1.12% -2.99% -
ROE 2.38% 2.20% 2.35% 0.14% -37.62% -20.74% -30.22% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 10.74 10.24 9.85 0.39 326.20 307.25 270.17 -88.32%
EPS 1.24 1.12 1.20 0.07 -5.88 -3.44 -8.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.51 0.51 0.51 0.1563 0.1659 0.2674 55.73%
Adjusted Per Share Value based on latest NOSH - 8,242,857
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 10.74 10.21 9.80 18.01 12.14 11.41 10.07 4.38%
EPS 1.24 1.12 1.19 3.20 -0.22 -0.13 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5201 0.5084 0.5074 23.3425 0.0058 0.0062 0.01 1289.99%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.25 0.30 0.43 0.58 0.45 0.57 0.72 -
P/RPS 2.33 2.93 4.36 147.41 0.00 0.00 0.00 -
P/EPS 20.16 26.79 35.83 828.57 0.00 0.00 0.00 -
EY 4.96 3.73 2.79 0.12 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.59 0.84 1.14 0.00 0.00 1.41 -51.21%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 30/08/05 30/05/05 21/02/05 15/12/04 30/08/04 30/06/04 -
Price 0.18 0.26 0.34 0.66 0.58 0.57 0.57 -
P/RPS 1.68 2.54 3.45 167.74 0.00 0.00 0.00 -
P/EPS 14.52 23.21 28.33 942.86 0.00 0.00 0.00 -
EY 6.89 4.31 3.53 0.11 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.51 0.67 1.29 0.00 0.00 1.12 -53.91%

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