[GMUTUAL] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 105.38%
YoY- 116.64%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 10,673 48,418 39,143 29,930 14,255 42,681 30,257 -50.10%
PBT 891 6,972 6,867 5,622 2,744 5,069 4,581 -66.46%
Tax -122 -1,569 -1,540 -1,079 -532 -1,392 -1,087 -76.76%
NP 769 5,403 5,327 4,543 2,212 3,677 3,494 -63.58%
-
NP to SH 769 5,403 5,327 4,543 2,212 3,677 3,494 -63.58%
-
Tax Rate 13.69% 22.50% 22.43% 19.19% 19.39% 27.46% 23.73% -
Total Cost 9,904 43,015 33,816 25,387 12,043 39,004 26,763 -48.48%
-
Net Worth 207,630 202,612 198,824 198,990 198,705 195,106 195,363 4.14%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - 3,751 3,754 - - - -
Div Payout % - - 70.42% 82.64% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 207,630 202,612 198,824 198,990 198,705 195,106 195,363 4.14%
NOSH 384,499 375,208 375,140 375,454 374,915 375,204 375,698 1.55%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 7.21% 11.16% 13.61% 15.18% 15.52% 8.62% 11.55% -
ROE 0.37% 2.67% 2.68% 2.28% 1.11% 1.88% 1.79% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 2.78 12.90 10.43 7.97 3.80 11.38 8.05 -50.80%
EPS 0.20 1.44 1.42 1.21 0.59 0.98 0.93 -64.13%
DPS 0.00 0.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.54 0.54 0.53 0.53 0.53 0.52 0.52 2.55%
Adjusted Per Share Value based on latest NOSH - 375,967
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 2.84 12.89 10.42 7.97 3.80 11.36 8.06 -50.14%
EPS 0.20 1.44 1.42 1.21 0.59 0.98 0.93 -64.13%
DPS 0.00 0.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.5528 0.5394 0.5293 0.5298 0.529 0.5194 0.5201 4.15%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.36 0.24 0.23 0.25 0.24 0.24 0.25 -
P/RPS 12.97 1.86 2.20 3.14 6.31 2.11 3.10 159.87%
P/EPS 180.00 16.67 16.20 20.66 40.68 24.49 26.88 255.68%
EY 0.56 6.00 6.17 4.84 2.46 4.08 3.72 -71.73%
DY 0.00 0.00 4.35 4.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.44 0.43 0.47 0.45 0.46 0.48 24.92%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 27/02/07 29/11/06 28/08/06 22/05/06 28/02/06 28/11/05 -
Price 0.28 0.31 0.26 0.25 0.24 0.30 0.18 -
P/RPS 10.09 2.40 2.49 3.14 6.31 2.64 2.24 172.99%
P/EPS 140.00 21.53 18.31 20.66 40.68 30.61 19.35 274.53%
EY 0.71 4.65 5.46 4.84 2.46 3.27 5.17 -73.41%
DY 0.00 0.00 3.85 4.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.57 0.49 0.47 0.45 0.58 0.35 30.23%

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