[GMUTUAL] QoQ Quarter Result on 31-Dec-2004 [#4]

Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 2082.82%
YoY- 938.66%
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 11,077 9,975 9,205 22,088 12,083 10,718 10,138 6.07%
PBT 1,948 1,202 1,431 6,310 -291 -120 -79 -
Tax -551 -226 -310 -3,320 0 0 0 -
NP 1,397 976 1,121 2,990 -291 -120 -79 -
-
NP to SH 1,397 976 1,121 5,770 -291 -120 -79 -
-
Tax Rate 28.29% 18.80% 21.66% 52.61% - - - -
Total Cost 9,680 8,999 8,084 19,098 12,374 10,838 10,217 -3.53%
-
Net Worth 196,335 191,446 190,569 4,203,857 2,186 2,314 3,706 1307.16%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 196,335 191,446 190,569 4,203,857 2,186 2,314 3,706 1307.16%
NOSH 377,567 375,384 373,666 8,242,857 13,990 13,953 13,859 803.58%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 12.61% 9.78% 12.18% 13.54% -2.41% -1.12% -0.78% -
ROE 0.71% 0.51% 0.59% 0.14% -13.31% -5.18% -2.13% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2.93 2.66 2.46 0.27 86.37 76.81 73.15 -88.27%
EPS 0.37 0.26 0.30 0.07 -2.08 -0.86 -0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.51 0.51 0.51 0.1563 0.1659 0.2674 55.73%
Adjusted Per Share Value based on latest NOSH - 8,242,857
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2.95 2.66 2.45 5.88 3.22 2.85 2.70 6.07%
EPS 0.37 0.26 0.30 1.54 -0.08 -0.03 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5227 0.5097 0.5074 11.1921 0.0058 0.0062 0.0099 1303.98%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.25 0.30 0.43 0.58 0.45 0.57 0.72 -
P/RPS 8.52 11.29 17.46 216.45 0.00 0.00 0.00 -
P/EPS 67.57 115.38 143.33 828.57 0.00 0.00 0.00 -
EY 1.48 0.87 0.70 0.12 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.59 0.84 1.14 0.00 0.00 1.41 -51.21%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 30/08/05 30/05/05 21/02/05 15/12/04 30/08/04 30/06/04 -
Price 0.18 0.26 0.34 0.66 0.58 0.57 0.57 -
P/RPS 6.14 9.78 13.80 246.30 0.00 0.00 0.00 -
P/EPS 48.65 100.00 113.33 942.86 0.00 0.00 0.00 -
EY 2.06 1.00 0.88 0.11 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.51 0.67 1.29 0.00 0.00 1.12 -53.91%

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