[GMUTUAL] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 11.08%
YoY- 666.75%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/12/02 31/12/01 CAGR
Revenue 76,837 58,868 52,190 40,342 45,602 32,148 30,548 14.63%
PBT 10,537 5,434 9,156 6,108 -822 -858 -2,153 -
Tax -2,846 -992 -2,053 -1,449 0 0 2,153 -
NP 7,690 4,442 7,102 4,658 -822 -858 0 -
-
NP to SH 7,690 4,442 7,102 4,658 -822 -858 -2,312 -
-
Tax Rate 27.01% 18.26% 22.42% 23.72% - - - -
Total Cost 69,146 54,425 45,088 35,684 46,424 33,006 30,548 12.85%
-
Net Worth 213,490 205,910 198,824 195,363 2,185 5,252 6,409 68.05%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/12/02 31/12/01 CAGR
Div - 2,495 5,001 - - - - -
Div Payout % - 56.18% 70.42% - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/12/02 31/12/01 CAGR
Net Worth 213,490 205,910 198,824 195,363 2,185 5,252 6,409 68.05%
NOSH 374,545 374,381 375,140 375,698 13,979 13,644 13,995 62.69%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/12/02 31/12/01 CAGR
NP Margin 10.01% 7.55% 13.61% 11.55% -1.80% -2.67% 0.00% -
ROE 3.60% 2.16% 3.57% 2.38% -37.62% -16.35% -36.07% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/12/02 31/12/01 CAGR
RPS 20.51 15.72 13.91 10.74 326.20 235.62 218.28 -29.54%
EPS 2.05 1.19 1.89 1.24 -5.88 -6.29 -16.52 -
DPS 0.00 0.67 1.33 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.55 0.53 0.52 0.1563 0.385 0.458 3.29%
Adjusted Per Share Value based on latest NOSH - 377,567
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/12/02 31/12/01 CAGR
RPS 20.46 15.67 13.89 10.74 12.14 8.56 8.13 14.64%
EPS 2.05 1.18 1.89 1.24 -0.22 -0.23 -0.62 -
DPS 0.00 0.66 1.33 0.00 0.00 0.00 0.00 -
NAPS 0.5684 0.5482 0.5293 0.5201 0.0058 0.014 0.0171 68.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/12/02 31/12/01 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 31/12/02 31/12/01 -
Price 0.15 0.26 0.23 0.25 0.45 0.50 0.98 -
P/RPS 0.73 1.65 1.65 2.33 0.00 0.21 0.45 7.42%
P/EPS 7.31 21.91 12.15 20.16 0.00 -7.94 -5.93 -
EY 13.69 4.56 8.23 4.96 0.00 -12.59 -16.86 -
DY 0.00 2.56 5.80 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.47 0.43 0.48 0.00 1.30 2.14 -26.81%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/12/02 31/12/01 CAGR
Date 24/11/08 26/11/07 29/11/06 28/11/05 15/12/04 26/02/03 28/02/02 -
Price 0.16 0.25 0.26 0.18 0.58 0.59 0.92 -
P/RPS 0.78 1.59 1.87 1.68 0.00 0.25 0.42 9.59%
P/EPS 7.79 21.07 13.73 14.52 0.00 -9.38 -5.57 -
EY 12.83 4.75 7.28 6.89 0.00 -10.67 -17.96 -
DY 0.00 2.67 5.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.45 0.49 0.35 0.00 1.53 2.01 -25.31%

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