[GMUTUAL] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
15-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -242.5%
YoY- -12.91%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 31/12/02 31/12/01 31/12/00 CAGR
Revenue 44,151 39,143 30,257 22,801 24,111 22,911 35,445 3.30%
PBT 4,076 6,867 4,581 -411 -644 -1,615 -1,639 -
Tax -744 -1,540 -1,087 0 0 1,615 1,639 -
NP 3,332 5,327 3,494 -411 -644 0 0 -
-
NP to SH 3,332 5,327 3,494 -411 -644 -1,734 -1,639 -
-
Tax Rate 18.25% 22.43% 23.73% - - - - -
Total Cost 40,819 33,816 26,763 23,212 24,755 22,911 35,445 2.11%
-
Net Worth 205,910 198,824 195,363 2,185 5,252 6,409 9,723 57.18%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 31/12/02 31/12/01 31/12/00 CAGR
Div 1,871 3,751 - - - - - -
Div Payout % 56.18% 70.42% - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 205,910 198,824 195,363 2,185 5,252 6,409 9,723 57.18%
NOSH 374,382 375,140 375,698 13,979 13,644 13,995 13,996 62.71%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 7.55% 13.61% 11.55% -1.80% -2.67% 0.00% 0.00% -
ROE 1.62% 2.68% 1.79% -18.81% -12.26% -27.05% -16.86% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 31/12/02 31/12/01 31/12/00 CAGR
RPS 11.79 10.43 8.05 163.10 176.71 163.71 253.24 -36.51%
EPS 0.89 1.42 0.93 -2.94 -4.72 -12.39 -11.71 -
DPS 0.50 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.53 0.52 0.1563 0.385 0.458 0.6947 -3.40%
Adjusted Per Share Value based on latest NOSH - 13,990
30/09/07 30/09/06 30/09/05 30/09/04 31/12/02 31/12/01 31/12/00 CAGR
RPS 11.75 10.42 8.06 6.07 6.42 6.10 9.44 3.29%
EPS 0.89 1.42 0.93 -0.11 -0.17 -0.46 -0.44 -
DPS 0.50 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5482 0.5293 0.5201 0.0058 0.014 0.0171 0.0259 57.17%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 31/12/02 31/12/01 31/12/00 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 31/12/02 31/12/01 26/12/00 -
Price 0.26 0.23 0.25 0.45 0.50 0.98 0.89 -
P/RPS 2.20 2.20 3.10 0.00 0.28 0.60 0.35 31.29%
P/EPS 29.21 16.20 26.88 0.00 -10.59 -7.91 -7.60 -
EY 3.42 6.17 3.72 0.00 -9.44 -12.64 -13.16 -
DY 1.92 4.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.43 0.48 0.00 1.30 2.14 1.28 -13.79%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 31/12/02 31/12/01 31/12/00 CAGR
Date 26/11/07 29/11/06 28/11/05 15/12/04 26/02/03 28/02/02 28/02/01 -
Price 0.25 0.26 0.18 0.58 0.59 0.92 0.93 -
P/RPS 2.12 2.49 2.24 0.00 0.33 0.56 0.37 29.51%
P/EPS 28.09 18.31 19.35 0.00 -12.50 -7.43 -7.94 -
EY 3.56 5.46 5.17 0.00 -8.00 -13.47 -12.59 -
DY 2.00 3.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.35 0.00 1.53 2.01 1.34 -14.92%

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