[GMUTUAL] YoY Annualized Quarter Result on 30-Jun-2002 [#1]

Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 30.26%
YoY- 36.01%
View:
Show?
Annualized Quarter Result
31/03/05 31/03/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 36,820 37,817 34,880 31,632 28,512 53,404 0 -100.00%
PBT 5,724 -1,131 -800 -1,528 -2,388 -2,252 0 -100.00%
Tax -1,240 0 0 1,528 2,388 2,252 0 -100.00%
NP 4,484 -1,131 -800 0 0 0 0 -100.00%
-
NP to SH 4,484 -1,131 -800 -1,528 -2,388 -2,252 0 -100.00%
-
Tax Rate 21.66% - - - - - - -
Total Cost 32,336 38,948 35,680 31,632 28,512 53,404 0 -100.00%
-
Net Worth 190,569 3,742 4,615 5,549 7,535 10,328 0 -100.00%
Dividend
31/03/05 31/03/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 190,569 3,742 4,615 5,549 7,535 10,328 0 -100.00%
NOSH 373,666 13,997 13,986 13,992 13,981 14,004 14,003 -3.42%
Ratio Analysis
31/03/05 31/03/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 12.18% -2.99% -2.29% 0.00% 0.00% 0.00% 0.00% -
ROE 2.35% -30.22% -17.33% -27.53% -31.69% -21.80% 0.00% -
Per Share
31/03/05 31/03/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 9.85 270.17 249.39 226.06 203.93 381.32 0.00 -100.00%
EPS 1.20 -8.08 -5.72 -10.92 -17.08 -16.08 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.2674 0.33 0.3966 0.539 0.7375 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 13,992
31/03/05 31/03/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 9.80 10.07 9.29 8.42 7.59 14.22 0.00 -100.00%
EPS 1.19 -0.30 -0.21 -0.41 -0.64 -0.60 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5074 0.01 0.0123 0.0148 0.0201 0.0275 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 31/03/05 31/03/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.43 0.72 0.79 1.01 0.70 1.38 0.00 -
P/RPS 4.36 0.00 0.32 0.45 0.34 0.36 0.00 -100.00%
P/EPS 35.83 0.00 -13.81 -9.25 -4.10 -8.58 0.00 -100.00%
EY 2.79 0.00 -7.24 -10.81 -24.40 -11.65 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.41 2.39 2.55 1.30 1.87 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/05/05 30/06/04 28/08/03 30/08/02 30/08/01 22/09/00 - -
Price 0.34 0.57 0.79 0.73 0.95 1.20 0.00 -
P/RPS 3.45 0.00 0.32 0.32 0.47 0.31 0.00 -100.00%
P/EPS 28.33 0.00 -13.81 -6.68 -5.56 -7.46 0.00 -100.00%
EY 3.53 0.00 -7.24 -14.96 -17.98 -13.40 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.12 2.39 1.84 1.76 1.63 0.00 -100.00%

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