[GMUTUAL] YoY Annualized Quarter Result on 30-Jun-2003 [#1]

Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 42.49%
YoY- 47.64%
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 42,692 57,020 36,820 34,880 31,632 28,512 53,404 -3.26%
PBT 3,564 10,976 5,724 -800 -1,528 -2,388 -2,252 -
Tax -488 -2,128 -1,240 0 1,528 2,388 2,252 -
NP 3,076 8,848 4,484 -800 0 0 0 -
-
NP to SH 3,076 8,848 4,484 -800 -1,528 -2,388 -2,252 -
-
Tax Rate 13.69% 19.39% 21.66% - - - - -
Total Cost 39,616 48,172 32,336 35,680 31,632 28,512 53,404 -4.32%
-
Net Worth 207,630 198,705 190,569 4,615 5,549 7,535 10,328 55.94%
Dividend
31/03/07 31/03/06 31/03/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 207,630 198,705 190,569 4,615 5,549 7,535 10,328 55.94%
NOSH 384,499 374,915 373,666 13,986 13,992 13,981 14,004 63.31%
Ratio Analysis
31/03/07 31/03/06 31/03/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 7.21% 15.52% 12.18% -2.29% 0.00% 0.00% 0.00% -
ROE 1.48% 4.45% 2.35% -17.33% -27.53% -31.69% -21.80% -
Per Share
31/03/07 31/03/06 31/03/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 11.10 15.21 9.85 249.39 226.06 203.93 381.32 -40.76%
EPS 0.80 2.36 1.20 -5.72 -10.92 -17.08 -16.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.53 0.51 0.33 0.3966 0.539 0.7375 -4.51%
Adjusted Per Share Value based on latest NOSH - 13,986
31/03/07 31/03/06 31/03/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 11.37 15.18 9.80 9.29 8.42 7.59 14.22 -3.25%
EPS 0.82 2.36 1.19 -0.21 -0.41 -0.64 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5528 0.529 0.5074 0.0123 0.0148 0.0201 0.0275 55.94%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/03/07 31/03/06 31/03/05 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.36 0.24 0.43 0.79 1.01 0.70 1.38 -
P/RPS 3.24 1.58 4.36 0.32 0.45 0.34 0.36 38.45%
P/EPS 45.00 10.17 35.83 -13.81 -9.25 -4.10 -8.58 -
EY 2.22 9.83 2.79 -7.24 -10.81 -24.40 -11.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.45 0.84 2.39 2.55 1.30 1.87 -14.09%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/05/07 22/05/06 30/05/05 28/08/03 30/08/02 30/08/01 22/09/00 -
Price 0.28 0.24 0.34 0.79 0.73 0.95 1.20 -
P/RPS 2.52 1.58 3.45 0.32 0.32 0.47 0.31 36.38%
P/EPS 35.00 10.17 28.33 -13.81 -6.68 -5.56 -7.46 -
EY 2.86 9.83 3.53 -7.24 -14.96 -17.98 -13.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.45 0.67 2.39 1.84 1.76 1.63 -15.56%

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