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

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -6.47%
YoY- 973.75%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 57,020 42,681 40,342 38,360 36,820 67,641 45,602 16.07%
PBT 10,976 5,069 6,108 5,266 5,724 14,206 -822 -
Tax -2,128 -1,392 -1,449 -1,072 -1,240 -11,216 0 -
NP 8,848 3,677 4,658 4,194 4,484 2,990 -822 -
-
NP to SH 8,848 3,677 4,658 4,194 4,484 12,034 -822 -
-
Tax Rate 19.39% 27.46% 23.72% 20.36% 21.66% 78.95% - -
Total Cost 48,172 39,004 35,684 34,166 32,336 64,651 46,424 2.49%
-
Net Worth 198,705 195,106 195,363 190,976 190,569 8,767,628 2,185 1927.83%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 198,705 195,106 195,363 190,976 190,569 8,767,628 2,185 1927.83%
NOSH 374,915 375,204 375,698 374,464 373,666 17,191,428 13,979 797.79%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 15.52% 8.62% 11.55% 10.93% 12.18% 4.42% -1.80% -
ROE 4.45% 1.88% 2.38% 2.20% 2.35% 0.14% -37.62% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 15.21 11.38 10.74 10.24 9.85 0.39 326.20 -87.06%
EPS 2.36 0.98 1.24 1.12 1.20 0.07 -5.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.52 0.52 0.51 0.51 0.51 0.1563 125.87%
Adjusted Per Share Value based on latest NOSH - 375,384
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 15.18 11.36 10.74 10.21 9.80 18.01 12.14 16.08%
EPS 2.36 0.98 1.24 1.12 1.19 3.20 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.529 0.5194 0.5201 0.5084 0.5074 23.3425 0.0058 1931.79%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.24 0.24 0.25 0.30 0.43 0.58 0.45 -
P/RPS 1.58 2.11 2.33 2.93 4.36 147.41 0.00 -
P/EPS 10.17 24.49 20.16 26.79 35.83 828.57 0.00 -
EY 9.83 4.08 4.96 3.73 2.79 0.12 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.48 0.59 0.84 1.14 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 22/05/06 28/02/06 28/11/05 30/08/05 30/05/05 21/02/05 15/12/04 -
Price 0.24 0.30 0.18 0.26 0.34 0.66 0.58 -
P/RPS 1.58 2.64 1.68 2.54 3.45 167.74 0.00 -
P/EPS 10.17 30.61 14.52 23.21 28.33 942.86 0.00 -
EY 9.83 3.27 6.89 4.31 3.53 0.11 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.58 0.35 0.51 0.67 1.29 0.00 -

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