[GMUTUAL] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Announcement Date
17-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -189.01%
YoY- -63.35%
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 22,801 10,718 37,817 27,679 18,183 8,720 33,012 -21.81%
PBT -411 -120 -1,131 -1,052 -364 -200 -1,391 -55.53%
Tax 0 0 0 0 0 0 0 -
NP -411 -120 -1,131 -1,052 -364 -200 -1,391 -55.53%
-
NP to SH -411 -120 -1,131 -1,052 -364 -200 -1,391 -55.53%
-
Tax Rate - - - - - - - -
Total Cost 23,212 10,838 38,948 28,731 18,547 8,920 34,403 -23.01%
-
Net Worth 2,185 2,314 3,742 3,791 4,456 4,615 4,764 -40.44%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 2,185 2,314 3,742 3,791 4,456 4,615 4,764 -40.44%
NOSH 13,979 13,953 13,997 13,989 14,000 13,986 14,005 -0.12%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -1.80% -1.12% -2.99% -3.80% -2.00% -2.29% -4.21% -
ROE -18.81% -5.18% -30.22% -27.75% -8.17% -4.33% -29.19% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 163.10 76.81 270.17 197.86 129.88 62.35 235.71 -21.71%
EPS -2.94 -0.86 -8.08 -7.52 -2.60 -1.43 -9.94 -55.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1563 0.1659 0.2674 0.271 0.3183 0.33 0.3402 -40.37%
Adjusted Per Share Value based on latest NOSH - 13,983
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 6.07 2.85 10.07 7.37 4.84 2.32 8.79 -21.82%
EPS -0.11 -0.03 -0.30 -0.28 -0.10 -0.05 -0.37 -55.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0058 0.0062 0.01 0.0101 0.0119 0.0123 0.0127 -40.61%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.45 0.57 0.72 0.74 0.75 0.79 0.60 -
P/RPS 0.00 0.00 0.00 0.00 0.58 1.27 0.25 -
P/EPS 0.00 0.00 0.00 0.00 -28.85 -55.24 -6.04 -
EY 0.00 0.00 0.00 0.00 -3.47 -1.81 -16.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.41 0.00 2.36 2.39 1.76 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 15/12/04 30/08/04 30/06/04 17/03/04 20/11/03 28/08/03 29/05/03 -
Price 0.58 0.57 0.57 0.74 0.69 0.79 0.86 -
P/RPS 0.00 0.00 0.00 0.00 0.53 1.27 0.36 -
P/EPS 0.00 0.00 0.00 0.00 -26.54 -55.24 -8.66 -
EY 0.00 0.00 0.00 0.00 -3.77 -1.81 -11.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.12 0.00 2.17 2.39 2.53 -

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