[GMUTUAL] QoQ Cumulative Quarter Result on 30-Sep-2002 [#2]

Announcement Date
23-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- -56.54%
YoY- 44.27%
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 8,720 33,012 24,111 16,252 7,908 31,271 22,911 -47.57%
PBT -200 -1,391 -644 -598 -382 -2,072 -1,615 -75.24%
Tax 0 0 0 0 382 2,072 1,615 -
NP -200 -1,391 -644 -598 0 0 0 -
-
NP to SH -200 -1,391 -644 -598 -382 -2,191 -1,734 -76.39%
-
Tax Rate - - - - - - - -
Total Cost 8,920 34,403 24,755 16,850 7,908 31,271 22,911 -46.77%
-
Net Worth 4,615 4,764 5,252 5,367 5,549 5,726 6,409 -19.71%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 4,615 4,764 5,252 5,367 5,549 5,726 6,409 -19.71%
NOSH 13,986 14,005 13,644 14,004 13,992 14,000 13,995 -0.04%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -2.29% -4.21% -2.67% -3.68% 0.00% 0.00% 0.00% -
ROE -4.33% -29.19% -12.26% -11.14% -6.88% -38.26% -27.05% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 62.35 235.71 176.71 116.05 56.52 223.36 163.71 -47.55%
EPS -1.43 -9.94 -4.72 -4.27 -2.73 -15.65 -12.39 -76.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.3402 0.385 0.3833 0.3966 0.409 0.458 -19.67%
Adjusted Per Share Value based on latest NOSH - 13,935
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 2.32 8.79 6.42 4.33 2.11 8.33 6.10 -47.59%
EPS -0.05 -0.37 -0.17 -0.16 -0.10 -0.58 -0.46 -77.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0123 0.0127 0.014 0.0143 0.0148 0.0152 0.0171 -19.76%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.79 0.60 0.50 0.58 1.01 0.98 0.98 -
P/RPS 1.27 0.25 0.28 0.50 1.79 0.44 0.60 65.08%
P/EPS -55.24 -6.04 -10.59 -13.58 -37.00 -6.26 -7.91 266.66%
EY -1.81 -16.55 -9.44 -7.36 -2.70 -15.97 -12.64 -72.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 1.76 1.30 1.51 2.55 2.40 2.14 7.66%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 29/05/03 26/02/03 23/12/02 30/08/02 25/07/02 28/02/02 -
Price 0.79 0.86 0.59 0.48 0.73 0.95 0.92 -
P/RPS 1.27 0.36 0.33 0.41 1.29 0.43 0.56 72.87%
P/EPS -55.24 -8.66 -12.50 -11.24 -26.74 -6.07 -7.43 282.33%
EY -1.81 -11.55 -8.00 -8.90 -3.74 -16.47 -13.47 -73.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 2.53 1.53 1.25 1.84 2.32 2.01 12.27%

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