[GMUTUAL] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 105.38%
YoY- 116.64%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/09/03 CAGR
Revenue 36,305 35,901 25,946 29,930 19,180 10,718 18,183 12.77%
PBT 5,698 4,432 2,201 5,622 2,633 -120 -364 -
Tax -1,570 -1,206 -196 -1,079 -536 0 0 -
NP 4,128 3,226 2,005 4,543 2,097 -120 -364 -
-
NP to SH 4,128 3,226 2,005 4,543 2,097 -120 -364 -
-
Tax Rate 27.55% 27.21% 8.91% 19.19% 20.36% - - -
Total Cost 32,177 32,675 23,941 25,387 17,083 10,838 18,547 10.04%
-
Net Worth 217,658 210,065 204,283 198,990 190,976 2,314 4,456 96.57%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/09/03 CAGR
Div - 1,875 - 3,754 - - - -
Div Payout % - 58.14% - 82.64% - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/09/03 CAGR
Net Worth 217,658 210,065 204,283 198,990 190,976 2,314 4,456 96.57%
NOSH 375,272 375,116 378,301 375,454 374,464 13,953 14,000 77.10%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/09/03 CAGR
NP Margin 11.37% 8.99% 7.73% 15.18% 10.93% -1.12% -2.00% -
ROE 1.90% 1.54% 0.98% 2.28% 1.10% -5.18% -8.17% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/09/03 CAGR
RPS 9.67 9.57 6.86 7.97 5.12 76.81 129.88 -36.33%
EPS 1.10 0.86 0.53 1.21 0.56 -0.86 -2.60 -
DPS 0.00 0.50 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.58 0.56 0.54 0.53 0.51 0.1659 0.3183 10.99%
Adjusted Per Share Value based on latest NOSH - 375,967
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/09/03 CAGR
RPS 9.67 9.56 6.91 7.97 5.11 2.85 4.84 12.78%
EPS 1.10 0.86 0.53 1.21 0.56 -0.03 -0.10 -
DPS 0.00 0.50 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.5795 0.5593 0.5439 0.5298 0.5084 0.0062 0.0119 96.47%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/09/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/09/03 -
Price 0.17 0.17 0.31 0.25 0.30 0.57 0.75 -
P/RPS 1.76 1.78 4.52 3.14 5.86 0.00 0.58 21.28%
P/EPS 15.45 19.77 58.49 20.66 53.57 0.00 -28.85 -
EY 6.47 5.06 1.71 4.84 1.87 0.00 -3.47 -
DY 0.00 2.94 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.57 0.47 0.59 0.00 2.36 -30.53%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/09/03 CAGR
Date 18/08/09 25/08/08 29/08/07 28/08/06 30/08/05 30/08/04 20/11/03 -
Price 0.19 0.17 0.28 0.25 0.26 0.57 0.69 -
P/RPS 1.96 1.78 4.08 3.14 5.08 0.00 0.53 25.52%
P/EPS 17.27 19.77 52.83 20.66 46.43 0.00 -26.54 -
EY 5.79 5.06 1.89 4.84 2.15 0.00 -3.77 -
DY 0.00 2.94 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.52 0.47 0.51 0.00 2.17 -27.91%

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