[GMUTUAL] YoY Annualized Quarter Result on 31-Mar-2003 [#4]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -62.0%
YoY- 36.51%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 42,681 67,641 36,905 33,012 31,271 42,712 60,011 -5.74%
PBT 5,069 14,206 -1,402 -1,391 -2,072 -3,036 -4,549 -
Tax -1,392 -11,216 0 0 2,072 3,036 4,549 -
NP 3,677 2,990 -1,402 -1,391 0 0 0 -
-
NP to SH 3,677 12,034 -1,402 -1,391 -2,191 -3,218 -4,063 -
-
Tax Rate 27.46% 78.95% - - - - - -
Total Cost 39,004 64,651 38,307 34,403 31,271 42,712 60,011 -7.21%
-
Net Worth 195,106 8,767,628 3,791 4,764 5,726 8,295 11,339 63.93%
Dividend
31/12/05 31/12/04 31/12/03 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 195,106 8,767,628 3,791 4,764 5,726 8,295 11,339 63.93%
NOSH 375,204 17,191,428 13,989 14,005 14,000 14,256 13,999 77.05%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 8.62% 4.42% -3.80% -4.21% 0.00% 0.00% 0.00% -
ROE 1.88% 0.14% -37.00% -29.19% -38.26% -38.79% -35.83% -
Per Share
31/12/05 31/12/04 31/12/03 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 11.38 0.39 263.81 235.71 223.36 299.60 428.65 -46.76%
EPS 0.98 0.07 -10.03 -9.94 -15.65 -23.00 -29.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.51 0.271 0.3402 0.409 0.5819 0.81 -7.41%
Adjusted Per Share Value based on latest NOSH - 14,012
31/12/05 31/12/04 31/12/03 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 11.36 18.01 9.83 8.79 8.33 11.37 15.98 -5.75%
EPS 0.98 3.20 -0.37 -0.37 -0.58 -0.86 -1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5194 23.3425 0.0101 0.0127 0.0152 0.0221 0.0302 63.92%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/12/05 31/12/04 31/12/03 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.24 0.58 0.74 0.60 0.98 0.80 2.39 -
P/RPS 2.11 147.41 0.00 0.25 0.44 0.27 0.56 25.91%
P/EPS 24.49 828.57 0.00 -6.04 -6.26 -3.54 -8.24 -
EY 4.08 0.12 0.00 -16.55 -15.97 -28.22 -12.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 1.14 0.00 1.76 2.40 1.37 2.95 -27.59%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 28/02/06 21/02/05 17/03/04 29/05/03 25/07/02 31/05/01 03/07/00 -
Price 0.30 0.66 0.74 0.86 0.95 0.83 1.38 -
P/RPS 2.64 167.74 0.00 0.36 0.43 0.28 0.32 44.28%
P/EPS 30.61 942.86 0.00 -8.66 -6.07 -3.68 -4.76 -
EY 3.27 0.11 0.00 -11.55 -16.47 -27.20 -21.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 1.29 0.00 2.53 2.32 1.43 1.70 -17.04%

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