[GMUTUAL] YoY Annualized Quarter 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- -6.47%
YoY- 973.75%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/09/03 30/09/02 CAGR
Revenue 71,802 51,892 59,860 38,360 42,872 36,366 32,504 14.76%
PBT 8,864 4,402 11,244 5,266 -480 -728 -1,196 -
Tax -2,412 -392 -2,158 -1,072 0 0 0 -
NP 6,452 4,010 9,086 4,194 -480 -728 -1,196 -
-
NP to SH 6,452 4,010 9,086 4,194 -480 -728 -1,196 -
-
Tax Rate 27.21% 8.91% 19.19% 20.36% - - - -
Total Cost 65,350 47,882 50,774 34,166 43,352 37,094 33,700 12.19%
-
Net Worth 210,065 204,283 198,990 190,976 2,314 4,456 5,367 89.15%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/09/03 30/09/02 CAGR
Div 3,751 - 7,509 - - - - -
Div Payout % 58.14% - 82.64% - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/09/03 30/09/02 CAGR
Net Worth 210,065 204,283 198,990 190,976 2,314 4,456 5,367 89.15%
NOSH 375,116 378,301 375,454 374,464 13,953 14,000 14,004 77.08%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/09/03 30/09/02 CAGR
NP Margin 8.99% 7.73% 15.18% 10.93% -1.12% -2.00% -3.68% -
ROE 3.07% 1.96% 4.57% 2.20% -20.74% -16.34% -22.28% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/09/03 30/09/02 CAGR
RPS 19.14 13.72 15.94 10.24 307.25 259.76 232.09 -35.19%
EPS 1.72 1.06 2.42 1.12 -3.44 -5.20 -8.54 -
DPS 1.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.54 0.53 0.51 0.1659 0.3183 0.3833 6.81%
Adjusted Per Share Value based on latest NOSH - 375,384
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/09/03 30/09/02 CAGR
RPS 19.12 13.82 15.94 10.21 11.41 9.68 8.65 14.78%
EPS 1.72 1.07 2.42 1.12 -0.13 -0.19 -0.32 -
DPS 1.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.5593 0.5439 0.5298 0.5084 0.0062 0.0119 0.0143 89.12%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/09/03 30/09/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/09/03 30/09/02 -
Price 0.17 0.31 0.25 0.30 0.57 0.75 0.58 -
P/RPS 0.89 2.26 1.57 2.93 0.00 0.29 0.25 24.69%
P/EPS 9.88 29.25 10.33 26.79 0.00 -14.42 -6.79 -
EY 10.12 3.42 9.68 3.73 0.00 -6.93 -14.72 -
DY 5.88 0.00 8.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.57 0.47 0.59 0.00 2.36 1.51 -24.48%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/09/03 30/09/02 CAGR
Date 25/08/08 29/08/07 28/08/06 30/08/05 30/08/04 20/11/03 23/12/02 -
Price 0.17 0.28 0.25 0.26 0.57 0.69 0.48 -
P/RPS 0.89 2.04 1.57 2.54 0.00 0.27 0.21 28.53%
P/EPS 9.88 26.42 10.33 23.21 0.00 -13.27 -5.62 -
EY 10.12 3.79 9.68 4.31 0.00 -7.54 -17.79 -
DY 5.88 0.00 8.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.52 0.47 0.51 0.00 2.17 1.25 -21.96%

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