[GMUTUAL] YoY Quarter Result on 31-Mar-2002 [#4]

Announcement Date
25-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 30.86%
YoY- 71.06%
View:
Show?
Quarter Result
31/12/04 31/12/03 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 22,088 9,496 8,901 8,360 7,267 14,496 0 -100.00%
PBT 6,310 -688 -747 -457 -1,397 -1,422 0 -100.00%
Tax -3,320 0 0 457 1,397 1,422 0 -100.00%
NP 2,990 -688 -747 0 0 0 0 -100.00%
-
NP to SH 5,770 -688 -747 -457 -1,579 -936 0 -100.00%
-
Tax Rate 52.61% - - - - - - -
Total Cost 19,098 10,184 9,648 8,360 7,267 14,496 0 -100.00%
-
Net Worth 4,203,857 3,789 4,950 5,733 7,459 11,352 0 -100.00%
Dividend
31/12/04 31/12/03 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 31/12/03 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 4,203,857 3,789 4,950 5,733 7,459 11,352 0 -100.00%
NOSH 8,242,857 13,983 14,012 14,018 12,820 14,015 0 -100.00%
Ratio Analysis
31/12/04 31/12/03 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 13.54% -7.25% -8.39% 0.00% 0.00% 0.00% 0.00% -
ROE 0.14% -18.15% -15.09% -7.97% -21.17% -8.24% 0.00% -
Per Share
31/12/04 31/12/03 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 0.27 67.91 63.52 59.64 56.68 103.43 0.00 -100.00%
EPS 0.07 -4.92 -5.34 -3.26 -11.28 -7.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.271 0.3533 0.409 0.5819 0.81 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 14,018
31/12/04 31/12/03 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 5.88 2.53 2.37 2.23 1.93 3.86 0.00 -100.00%
EPS 1.54 -0.18 -0.20 -0.12 -0.42 -0.25 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.1921 0.0101 0.0132 0.0153 0.0199 0.0302 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/12/04 31/12/03 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 0.58 0.74 0.60 0.98 0.80 2.39 0.00 -
P/RPS 216.45 0.00 0.94 1.64 1.41 2.31 0.00 -100.00%
P/EPS 828.57 0.00 -11.26 -30.06 -6.50 -35.79 0.00 -100.00%
EY 0.12 0.00 -8.88 -3.33 -15.40 -2.79 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.00 1.70 2.40 1.37 2.95 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 21/02/05 17/03/04 29/05/03 25/07/02 31/05/01 03/07/00 - -
Price 0.66 0.74 0.86 0.95 0.83 1.38 0.00 -
P/RPS 246.30 0.00 1.35 1.59 1.46 1.33 0.00 -100.00%
P/EPS 942.86 0.00 -16.13 -29.14 -6.74 -20.66 0.00 -100.00%
EY 0.11 0.00 -6.20 -3.43 -14.84 -4.84 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.00 2.43 2.32 1.43 1.70 0.00 -100.00%

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