[GMUTUAL] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 22.73%
YoY- 672.94%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 30/06/03 31/03/04 30/06/02 CAGR
Revenue 69,937 44,836 47,731 54,094 33,824 37,818 32,049 14.51%
PBT 7,065 5,119 6,382 7,330 -1,209 -1,131 -3,080 -
Tax 182 -1,159 -1,614 -3,630 0 0 -145 -
NP 7,247 3,960 4,768 3,700 -1,209 -1,131 -3,225 -
-
NP to SH 7,247 3,960 4,768 6,480 -1,209 -1,131 -3,225 -
-
Tax Rate -2.58% 22.64% 25.29% 49.52% - - - -
Total Cost 62,690 40,876 42,963 50,394 35,033 38,949 35,274 10.50%
-
Net Worth 209,999 207,630 198,705 190,569 4,615 3,706 5,549 87.99%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 30/06/03 31/03/04 30/06/02 CAGR
Div 3,768 3,759 - - - - - -
Div Payout % 52.00% 94.94% - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 30/06/03 31/03/04 30/06/02 CAGR
Net Worth 209,999 207,630 198,705 190,569 4,615 3,706 5,549 87.99%
NOSH 374,999 384,499 374,915 373,666 13,986 13,859 13,992 77.05%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 30/06/03 31/03/04 30/06/02 CAGR
NP Margin 10.36% 8.83% 9.99% 6.84% -3.57% -2.99% -10.06% -
ROE 3.45% 1.91% 2.40% 3.40% -26.20% -30.52% -58.11% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 30/06/03 31/03/04 30/06/02 CAGR
RPS 18.65 11.66 12.73 14.48 241.84 272.86 229.04 -35.31%
EPS 1.93 1.03 1.27 1.73 -8.64 -8.16 -23.05 -
DPS 1.00 0.98 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.54 0.53 0.51 0.33 0.2674 0.3966 6.17%
Adjusted Per Share Value based on latest NOSH - 373,666
31/03/08 31/03/07 31/03/06 31/03/05 30/06/03 31/03/04 30/06/02 CAGR
RPS 18.62 11.94 12.71 14.40 9.01 10.07 8.53 14.52%
EPS 1.93 1.05 1.27 1.73 -0.32 -0.30 -0.86 -
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5591 0.5528 0.529 0.5074 0.0123 0.0099 0.0148 87.93%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 30/06/03 31/03/04 30/06/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 30/06/03 31/03/04 28/06/02 -
Price 0.20 0.36 0.24 0.43 0.79 0.72 1.01 -
P/RPS 1.07 3.09 1.89 2.97 0.33 0.26 0.44 16.69%
P/EPS 10.35 34.95 18.87 24.80 -9.14 -8.82 -4.38 -
EY 9.66 2.86 5.30 4.03 -10.94 -11.33 -22.82 -
DY 5.00 2.72 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.67 0.45 0.84 2.39 2.69 2.55 -28.83%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 30/06/03 31/03/04 30/06/02 CAGR
Date 27/05/08 28/05/07 22/05/06 30/05/05 28/08/03 30/06/04 30/08/02 -
Price 0.19 0.28 0.24 0.34 0.79 0.57 0.73 -
P/RPS 1.02 2.40 1.89 2.35 0.33 0.21 0.32 22.31%
P/EPS 9.83 27.19 18.87 19.61 -9.14 -6.98 -3.17 -
EY 10.17 3.68 5.30 5.10 -10.94 -14.32 -31.57 -
DY 5.26 3.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.52 0.45 0.67 2.39 2.13 1.84 -25.42%

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