[GMUTUAL] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 5.24%
YoY- -69.44%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 39,143 29,930 14,255 42,681 30,257 19,180 9,205 162.24%
PBT 6,867 5,622 2,744 5,069 4,581 2,633 1,431 184.23%
Tax -1,540 -1,079 -532 -1,392 -1,087 -536 -310 190.85%
NP 5,327 4,543 2,212 3,677 3,494 2,097 1,121 182.38%
-
NP to SH 5,327 4,543 2,212 3,677 3,494 2,097 1,121 182.38%
-
Tax Rate 22.43% 19.19% 19.39% 27.46% 23.73% 20.36% 21.66% -
Total Cost 33,816 25,387 12,043 39,004 26,763 17,083 8,084 159.38%
-
Net Worth 198,824 198,990 198,705 195,106 195,363 190,976 190,569 2.86%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 3,751 3,754 - - - - - -
Div Payout % 70.42% 82.64% - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 198,824 198,990 198,705 195,106 195,363 190,976 190,569 2.86%
NOSH 375,140 375,454 374,915 375,204 375,698 374,464 373,666 0.26%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 13.61% 15.18% 15.52% 8.62% 11.55% 10.93% 12.18% -
ROE 2.68% 2.28% 1.11% 1.88% 1.79% 1.10% 0.59% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 10.43 7.97 3.80 11.38 8.05 5.12 2.46 161.72%
EPS 1.42 1.21 0.59 0.98 0.93 0.56 0.30 181.64%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.53 0.53 0.52 0.52 0.51 0.51 2.59%
Adjusted Per Share Value based on latest NOSH - 365,999
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 10.42 7.97 3.80 11.36 8.06 5.11 2.45 162.27%
EPS 1.42 1.21 0.59 0.98 0.93 0.56 0.30 181.64%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5293 0.5298 0.529 0.5194 0.5201 0.5084 0.5074 2.85%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.23 0.25 0.24 0.24 0.25 0.30 0.43 -
P/RPS 2.20 3.14 6.31 2.11 3.10 5.86 17.46 -74.83%
P/EPS 16.20 20.66 40.68 24.49 26.88 53.57 143.33 -76.59%
EY 6.17 4.84 2.46 4.08 3.72 1.87 0.70 326.13%
DY 4.35 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.47 0.45 0.46 0.48 0.59 0.84 -35.98%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 28/08/06 22/05/06 28/02/06 28/11/05 30/08/05 30/05/05 -
Price 0.26 0.25 0.24 0.30 0.18 0.26 0.34 -
P/RPS 2.49 3.14 6.31 2.64 2.24 5.08 13.80 -68.03%
P/EPS 18.31 20.66 40.68 30.61 19.35 46.43 113.33 -70.30%
EY 5.46 4.84 2.46 3.27 5.17 2.15 0.88 237.28%
DY 3.85 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.47 0.45 0.58 0.35 0.51 0.67 -18.81%

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