[GMUTUAL] YoY TTM Result on 30-Sep-2003 [#2]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 4.3%
YoY- 60.98%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 53,431 53,351 39,816 34,944 33,042 31,453 55,447 -0.64%
PBT 8,058 8,652 -1,051 -1,157 -2,820 -2,948 -3,342 -
Tax -1,935 -3,856 0 0 -145 2,472 3,342 -
NP 6,123 4,796 -1,051 -1,157 -2,965 -476 0 -
-
NP to SH 6,123 7,576 -1,051 -1,157 -2,965 -3,130 -2,856 -
-
Tax Rate 24.01% 44.57% - - - - - -
Total Cost 47,308 48,555 40,867 36,101 36,007 31,929 55,447 -2.72%
-
Net Worth 199,262 191,446 2,314 4,461 5,341 6,803 10,206 67.65%
Dividend
30/06/06 30/06/05 30/06/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 3,759 - - - - - - -
Div Payout % 61.40% - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 199,262 191,446 2,314 4,461 5,341 6,803 10,206 67.65%
NOSH 375,967 375,384 13,953 14,017 13,935 13,999 14,004 77.20%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 11.46% 8.99% -2.64% -3.31% -8.97% -1.51% 0.00% -
ROE 3.07% 3.96% -45.40% -25.93% -55.51% -46.00% -27.98% -
Per Share
30/06/06 30/06/05 30/06/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 14.21 14.21 285.35 249.30 237.11 224.66 395.92 -43.93%
EPS 1.63 2.02 -7.53 -8.25 -21.28 -22.36 -20.39 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.51 0.1659 0.3183 0.3833 0.486 0.7288 -5.38%
Adjusted Per Share Value based on latest NOSH - 14,017
30/06/06 30/06/05 30/06/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 14.23 14.20 10.60 9.30 8.80 8.37 14.76 -0.63%
EPS 1.63 2.02 -0.28 -0.31 -0.79 -0.83 -0.76 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5305 0.5097 0.0062 0.0119 0.0142 0.0181 0.0272 67.62%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.25 0.30 0.57 0.75 0.58 0.80 1.14 -
P/RPS 1.76 2.11 0.20 0.30 0.24 0.36 0.29 36.82%
P/EPS 15.35 14.86 -7.57 -9.09 -2.73 -3.58 -5.59 -
EY 6.51 6.73 -13.21 -11.01 -36.68 -27.95 -17.89 -
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.59 3.44 2.36 1.51 1.65 1.56 -18.82%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/08/06 30/08/05 30/08/04 20/11/03 23/12/02 04/01/02 30/11/00 -
Price 0.25 0.26 0.57 0.69 0.48 0.94 1.05 -
P/RPS 1.76 1.83 0.20 0.28 0.20 0.42 0.27 38.53%
P/EPS 15.35 12.88 -7.57 -8.36 -2.26 -4.20 -5.15 -
EY 6.51 7.76 -13.21 -11.96 -44.33 -23.78 -19.42 -
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.51 3.44 2.17 1.25 1.93 1.44 -17.69%

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