[GMUTUAL] YoY Quarter Result on 30-Jun-2005 [#2]

Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -12.93%
YoY- 913.33%
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/09/03 30/09/02 CAGR
Revenue 20,885 15,273 15,675 9,975 10,718 9,464 8,344 17.28%
PBT 2,389 1,310 2,878 1,202 -120 -164 -216 -
Tax -888 -74 -547 -226 0 0 0 -
NP 1,501 1,236 2,331 976 -120 -164 -216 -
-
NP to SH 1,501 1,236 2,331 976 -120 -164 -216 -
-
Tax Rate 37.17% 5.65% 19.01% 18.80% - - - -
Total Cost 19,384 14,037 13,344 8,999 10,838 9,628 8,560 15.26%
-
Net Worth 210,139 202,254 199,262 191,446 2,314 4,461 5,341 89.32%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/09/03 30/09/02 CAGR
Div 1,876 - 3,759 - - - - -
Div Payout % 125.00% - 161.29% - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/09/03 30/09/02 CAGR
Net Worth 210,139 202,254 199,262 191,446 2,314 4,461 5,341 89.32%
NOSH 375,249 374,545 375,967 375,384 13,953 14,017 13,935 77.24%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/09/03 30/09/02 CAGR
NP Margin 7.19% 8.09% 14.87% 9.78% -1.12% -1.73% -2.59% -
ROE 0.71% 0.61% 1.17% 0.51% -5.18% -3.68% -4.04% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/09/03 30/09/02 CAGR
RPS 5.57 4.08 4.17 2.66 76.81 67.52 59.88 -33.81%
EPS 0.40 0.33 0.62 0.26 -0.86 -1.17 -1.55 -
DPS 0.50 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.54 0.53 0.51 0.1659 0.3183 0.3833 6.81%
Adjusted Per Share Value based on latest NOSH - 375,384
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/09/03 30/09/02 CAGR
RPS 5.56 4.07 4.17 2.66 2.85 2.52 2.22 17.30%
EPS 0.40 0.33 0.62 0.26 -0.03 -0.04 -0.06 -
DPS 0.50 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.5595 0.5385 0.5305 0.5097 0.0062 0.0119 0.0142 89.37%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/09/03 30/09/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/09/03 30/09/02 -
Price 0.17 0.31 0.25 0.30 0.57 0.75 0.58 -
P/RPS 3.05 7.60 6.00 11.29 0.00 1.11 0.97 22.03%
P/EPS 42.50 93.94 40.32 115.38 0.00 -64.10 -37.42 -
EY 2.35 1.06 2.48 0.87 0.00 -1.56 -2.67 -
DY 2.94 0.00 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.57 0.47 0.59 0.00 2.36 1.51 -24.48%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/09/03 30/09/02 CAGR
Date 25/08/08 29/08/07 28/08/06 30/08/05 30/08/04 20/11/03 23/12/02 -
Price 0.17 0.28 0.25 0.26 0.57 0.69 0.48 -
P/RPS 3.05 6.87 6.00 9.78 0.00 1.02 0.80 26.18%
P/EPS 42.50 84.85 40.32 100.00 0.00 -58.97 -30.97 -
EY 2.35 1.18 2.48 1.00 0.00 -1.70 -3.23 -
DY 2.94 0.00 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.52 0.47 0.51 0.00 2.17 1.25 -21.96%

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