[GMUTUAL] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 16.91%
YoY- 820.84%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 47,731 42,681 52,345 53,351 54,094 55,027 42,435 8.16%
PBT 6,382 5,069 10,891 8,652 7,330 5,820 -1,178 -
Tax -1,614 -1,392 -4,407 -3,856 -3,630 -3,320 0 -
NP 4,768 3,677 6,484 4,796 3,700 2,500 -1,178 -
-
NP to SH 4,768 3,677 9,264 7,576 6,480 5,280 -1,178 -
-
Tax Rate 25.29% 27.46% 40.46% 44.57% 49.52% 57.04% - -
Total Cost 42,963 39,004 45,861 48,555 50,394 52,527 43,613 -0.99%
-
Net Worth 198,705 190,319 196,335 191,446 190,569 4,203,857 2,186 1927.21%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 198,705 190,319 196,335 191,446 190,569 4,203,857 2,186 1927.21%
NOSH 374,915 365,999 377,567 375,384 373,666 8,242,857 13,990 797.31%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 9.99% 8.62% 12.39% 8.99% 6.84% 4.54% -2.78% -
ROE 2.40% 1.93% 4.72% 3.96% 3.40% 0.13% -53.87% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 12.73 11.66 13.86 14.21 14.48 0.67 303.32 -87.94%
EPS 1.27 1.00 2.45 2.02 1.73 0.06 -8.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.52 0.52 0.51 0.51 0.51 0.1563 125.87%
Adjusted Per Share Value based on latest NOSH - 375,384
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 12.71 11.36 13.94 14.20 14.40 14.65 11.30 8.16%
EPS 1.27 0.98 2.47 2.02 1.73 1.41 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.529 0.5067 0.5227 0.5097 0.5074 11.1921 0.0058 1931.79%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.24 0.24 0.25 0.30 0.43 0.58 0.45 -
P/RPS 1.89 2.06 1.80 2.11 2.97 86.88 0.15 442.31%
P/EPS 18.87 23.89 10.19 14.86 24.80 905.47 -5.34 -
EY 5.30 4.19 9.81 6.73 4.03 0.11 -18.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.48 0.59 0.84 1.14 2.88 -71.02%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 22/05/06 28/02/06 28/11/05 30/08/05 30/05/05 21/02/05 15/12/04 -
Price 0.24 0.30 0.18 0.26 0.34 0.66 0.58 -
P/RPS 1.89 2.57 1.30 1.83 2.35 98.87 0.19 363.17%
P/EPS 18.87 29.86 7.34 12.88 19.61 1,030.36 -6.89 -
EY 5.30 3.35 13.63 7.76 5.10 0.10 -14.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.58 0.35 0.51 0.67 1.29 3.71 -75.52%

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