[GMUTUAL] QoQ Quarter Result on 31-Mar-2010 [#1]

Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -31.11%
YoY- 0.13%
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 21,611 14,478 22,209 13,405 28,433 18,661 21,175 1.36%
PBT 5,101 3,110 3,892 3,176 3,527 6,189 2,593 56.80%
Tax -768 -897 -1,255 -860 -165 -2,570 -778 -0.85%
NP 4,333 2,213 2,637 2,316 3,362 3,619 1,815 78.34%
-
NP to SH 4,333 2,213 2,637 2,316 3,362 3,619 1,815 78.34%
-
Tax Rate 15.06% 28.84% 32.25% 27.08% 4.68% 41.53% 30.00% -
Total Cost 17,278 12,265 19,572 11,089 25,071 15,042 19,360 -7.28%
-
Net Worth 229,837 228,801 226,028 224,129 220,397 222,417 219,312 3.16%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 1,883 1,875 - - - 1,884 - -
Div Payout % 43.48% 84.75% - - - 52.08% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 229,837 228,801 226,028 224,129 220,397 222,417 219,312 3.16%
NOSH 376,782 375,084 376,714 373,548 373,555 376,979 378,125 -0.23%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 20.05% 15.29% 11.87% 17.28% 11.82% 19.39% 8.57% -
ROE 1.89% 0.97% 1.17% 1.03% 1.53% 1.63% 0.83% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.74 3.86 5.90 3.59 7.61 4.95 5.60 1.65%
EPS 1.15 0.59 0.70 0.62 0.90 0.96 0.48 78.76%
DPS 0.50 0.50 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.61 0.61 0.60 0.60 0.59 0.59 0.58 3.40%
Adjusted Per Share Value based on latest NOSH - 373,548
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.75 3.85 5.91 3.57 7.57 4.97 5.64 1.29%
EPS 1.15 0.59 0.70 0.62 0.90 0.96 0.48 78.76%
DPS 0.50 0.50 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.6119 0.6092 0.6018 0.5967 0.5868 0.5922 0.5839 3.16%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.23 0.20 0.22 0.21 0.19 0.19 0.17 -
P/RPS 4.01 5.18 3.73 5.85 2.50 3.84 3.04 20.21%
P/EPS 20.00 33.90 31.43 33.87 21.11 19.79 35.42 -31.61%
EY 5.00 2.95 3.18 2.95 4.74 5.05 2.82 46.33%
DY 2.17 2.50 0.00 0.00 0.00 2.63 0.00 -
P/NAPS 0.38 0.33 0.37 0.35 0.32 0.32 0.29 19.68%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 23/08/10 24/05/10 23/02/10 24/11/09 18/08/09 -
Price 0.23 0.23 0.22 0.20 0.20 0.20 0.19 -
P/RPS 4.01 5.96 3.73 5.57 2.63 4.04 3.39 11.81%
P/EPS 20.00 38.98 31.43 32.26 22.22 20.83 39.58 -36.48%
EY 5.00 2.57 3.18 3.10 4.50 4.80 2.53 57.28%
DY 2.17 2.17 0.00 0.00 0.00 2.50 0.00 -
P/NAPS 0.38 0.38 0.37 0.33 0.34 0.34 0.33 9.83%

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