[GMUTUAL] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -72.58%
YoY- 124.32%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 75,276 57,628 35,901 15,016 65,594 44,151 25,946 102.76%
PBT 10,679 7,903 4,432 2,043 5,913 4,076 2,201 185.22%
Tax -2,812 -2,135 -1,206 -318 378 -744 -196 485.68%
NP 7,867 5,768 3,226 1,725 6,291 3,332 2,005 147.74%
-
NP to SH 7,867 5,768 3,226 1,725 6,291 3,332 2,005 147.74%
-
Tax Rate 26.33% 27.02% 27.21% 15.57% -6.39% 18.25% 8.91% -
Total Cost 67,409 51,860 32,675 13,291 59,303 40,819 23,941 98.77%
-
Net Worth 214,554 213,490 210,065 209,999 207,188 205,910 204,283 3.30%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,764 - 1,875 - 1,883 1,871 - -
Div Payout % 47.85% - 58.14% - 29.94% 56.18% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 214,554 213,490 210,065 209,999 207,188 205,910 204,283 3.30%
NOSH 376,411 374,545 375,116 374,999 376,706 374,382 378,301 -0.33%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 10.45% 10.01% 8.99% 11.49% 9.59% 7.55% 7.73% -
ROE 3.67% 2.70% 1.54% 0.82% 3.04% 1.62% 0.98% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 20.00 15.39 9.57 4.00 17.41 11.79 6.86 103.42%
EPS 2.09 1.54 0.86 0.46 1.67 0.89 0.53 148.56%
DPS 1.00 0.00 0.50 0.00 0.50 0.50 0.00 -
NAPS 0.57 0.57 0.56 0.56 0.55 0.55 0.54 3.65%
Adjusted Per Share Value based on latest NOSH - 374,999
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 20.04 15.34 9.56 4.00 17.46 11.75 6.91 102.71%
EPS 2.09 1.54 0.86 0.46 1.67 0.89 0.53 148.56%
DPS 1.00 0.00 0.50 0.00 0.50 0.50 0.00 -
NAPS 0.5712 0.5684 0.5593 0.5591 0.5516 0.5482 0.5439 3.30%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.18 0.15 0.17 0.20 0.25 0.26 0.31 -
P/RPS 0.90 0.97 1.78 4.99 1.44 2.20 4.52 -65.73%
P/EPS 8.61 9.74 19.77 43.48 14.97 29.21 58.49 -71.95%
EY 11.61 10.27 5.06 2.30 6.68 3.42 1.71 256.48%
DY 5.56 0.00 2.94 0.00 2.00 1.92 0.00 -
P/NAPS 0.32 0.26 0.30 0.36 0.45 0.47 0.57 -31.82%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 24/11/08 25/08/08 27/05/08 28/02/08 26/11/07 29/08/07 -
Price 0.15 0.16 0.17 0.19 0.20 0.25 0.28 -
P/RPS 0.75 1.04 1.78 4.74 1.15 2.12 4.08 -67.50%
P/EPS 7.18 10.39 19.77 41.30 11.98 28.09 52.83 -73.40%
EY 13.93 9.62 5.06 2.42 8.35 3.56 1.89 276.44%
DY 6.67 0.00 2.94 0.00 2.50 2.00 0.00 -
P/NAPS 0.26 0.28 0.30 0.34 0.36 0.45 0.52 -36.87%

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