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

Announcement Date
15-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -12.08%
YoY- -1.82%
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 31/12/02 31/12/01 31/12/00 CAGR
Revenue 53,426 51,567 52,345 42,435 32,468 30,179 49,941 1.00%
PBT 4,181 7,355 10,891 -1,178 -2,205 -3,131 -3,061 -
Tax -773 -1,845 -4,407 0 -145 1,994 3,061 -
NP 3,408 5,510 6,484 -1,178 -2,350 -1,137 0 -
-
NP to SH 3,408 5,510 9,264 -1,178 -2,350 -3,313 -2,575 -
-
Tax Rate 18.49% 25.08% 40.46% - - - - -
Total Cost 50,018 46,057 45,861 43,613 34,818 31,316 49,941 0.02%
-
Net Worth 208,528 197,866 196,335 2,186 5,366 6,413 9,738 57.44%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 31/12/02 31/12/01 31/12/00 CAGR
Div 1,895 3,759 - - - - - -
Div Payout % 55.63% 68.23% - - - - - -
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 208,528 197,866 196,335 2,186 5,366 6,413 9,738 57.44%
NOSH 379,142 373,333 377,567 13,990 13,939 14,004 14,017 62.98%
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 6.38% 10.69% 12.39% -2.78% -7.24% -3.77% 0.00% -
ROE 1.63% 2.78% 4.72% -53.87% -43.79% -51.65% -26.44% -
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 14.09 13.81 13.86 303.32 232.92 215.50 356.27 -38.02%
EPS 0.90 1.48 2.45 -8.42 -16.86 -23.66 -18.37 -
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 14.22 13.73 13.94 11.30 8.64 8.03 13.30 0.99%
EPS 0.91 1.47 2.47 -0.31 -0.63 -0.88 -0.69 -
DPS 0.50 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5552 0.5268 0.5227 0.0058 0.0143 0.0171 0.0259 57.46%
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 1.85 1.67 1.80 0.15 0.21 0.45 0.25 34.51%
P/EPS 28.93 15.58 10.19 -5.34 -2.97 -4.14 -4.84 -
EY 3.46 6.42 9.81 -18.71 -33.72 -24.14 -20.64 -
DY 1.92 4.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.43 0.48 2.88 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 1.77 1.88 1.30 0.19 0.25 0.43 0.26 32.86%
P/EPS 27.81 17.62 7.34 -6.89 -3.50 -3.89 -5.06 -
EY 3.60 5.68 13.63 -14.52 -28.57 -25.71 -19.75 -
DY 2.00 3.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.35 3.71 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