[GMUTUAL] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 66.18%
YoY- -37.45%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 35,901 15,016 65,594 44,151 25,946 10,673 48,418 -18.09%
PBT 4,432 2,043 5,913 4,076 2,201 891 6,972 -26.08%
Tax -1,206 -318 378 -744 -196 -122 -1,569 -16.10%
NP 3,226 1,725 6,291 3,332 2,005 769 5,403 -29.11%
-
NP to SH 3,226 1,725 6,291 3,332 2,005 769 5,403 -29.11%
-
Tax Rate 27.21% 15.57% -6.39% 18.25% 8.91% 13.69% 22.50% -
Total Cost 32,675 13,291 59,303 40,819 23,941 9,904 43,015 -16.76%
-
Net Worth 210,065 209,999 207,188 205,910 204,283 207,630 202,612 2.43%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 1,875 - 1,883 1,871 - - - -
Div Payout % 58.14% - 29.94% 56.18% - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 210,065 209,999 207,188 205,910 204,283 207,630 202,612 2.43%
NOSH 375,116 374,999 376,706 374,382 378,301 384,499 375,208 -0.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.99% 11.49% 9.59% 7.55% 7.73% 7.21% 11.16% -
ROE 1.54% 0.82% 3.04% 1.62% 0.98% 0.37% 2.67% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 9.57 4.00 17.41 11.79 6.86 2.78 12.90 -18.06%
EPS 0.86 0.46 1.67 0.89 0.53 0.20 1.44 -29.10%
DPS 0.50 0.00 0.50 0.50 0.00 0.00 0.00 -
NAPS 0.56 0.56 0.55 0.55 0.54 0.54 0.54 2.45%
Adjusted Per Share Value based on latest NOSH - 379,142
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 9.56 4.00 17.46 11.75 6.91 2.84 12.89 -18.07%
EPS 0.86 0.46 1.67 0.89 0.53 0.20 1.44 -29.10%
DPS 0.50 0.00 0.50 0.50 0.00 0.00 0.00 -
NAPS 0.5593 0.5591 0.5516 0.5482 0.5439 0.5528 0.5394 2.44%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.17 0.20 0.25 0.26 0.31 0.36 0.24 -
P/RPS 1.78 4.99 1.44 2.20 4.52 12.97 1.86 -2.89%
P/EPS 19.77 43.48 14.97 29.21 58.49 180.00 16.67 12.05%
EY 5.06 2.30 6.68 3.42 1.71 0.56 6.00 -10.74%
DY 2.94 0.00 2.00 1.92 0.00 0.00 0.00 -
P/NAPS 0.30 0.36 0.45 0.47 0.57 0.67 0.44 -22.55%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 27/05/08 28/02/08 26/11/07 29/08/07 28/05/07 27/02/07 -
Price 0.17 0.19 0.20 0.25 0.28 0.28 0.31 -
P/RPS 1.78 4.74 1.15 2.12 4.08 10.09 2.40 -18.07%
P/EPS 19.77 41.30 11.98 28.09 52.83 140.00 21.53 -5.53%
EY 5.06 2.42 8.35 3.56 1.89 0.71 4.65 5.80%
DY 2.94 0.00 2.50 2.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.34 0.36 0.45 0.52 0.52 0.57 -34.83%

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