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

Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 66.62%
YoY- 950.12%
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/12/02 31/12/01 CAGR
Revenue 57,628 44,151 39,143 30,257 22,801 24,111 22,911 14.63%
PBT 7,903 4,076 6,867 4,581 -411 -644 -1,615 -
Tax -2,135 -744 -1,540 -1,087 0 0 1,615 -
NP 5,768 3,332 5,327 3,494 -411 -644 0 -
-
NP to SH 5,768 3,332 5,327 3,494 -411 -644 -1,734 -
-
Tax Rate 27.02% 18.25% 22.43% 23.73% - - - -
Total Cost 51,860 40,819 33,816 26,763 23,212 24,755 22,911 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 - 1,871 3,751 - - - - -
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 374,545 374,382 375,140 375,698 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 2.70% 1.62% 2.68% 1.79% -18.81% -12.26% -27.05% -
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 15.39 11.79 10.43 8.05 163.10 176.71 163.71 -29.53%
EPS 1.54 0.89 1.42 0.93 -2.94 -4.72 -12.39 -
DPS 0.00 0.50 1.00 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 15.34 11.75 10.42 8.06 6.07 6.42 6.10 14.63%
EPS 1.54 0.89 1.42 0.93 -0.11 -0.17 -0.46 -
DPS 0.00 0.50 1.00 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 0.97 2.20 2.20 3.10 0.00 0.28 0.60 7.37%
P/EPS 9.74 29.21 16.20 26.88 0.00 -10.59 -7.91 -
EY 10.27 3.42 6.17 3.72 0.00 -9.44 -12.64 -
DY 0.00 1.92 4.35 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 1.04 2.12 2.49 2.24 0.00 0.33 0.56 9.59%
P/EPS 10.39 28.09 18.31 19.35 0.00 -12.50 -7.43 -
EY 9.62 3.56 5.46 5.17 0.00 -8.00 -13.47 -
DY 0.00 2.00 3.85 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