[GMUTUAL] QoQ Annualized Quarter Result on 31-Mar-2003 [#4]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -62.0%
YoY- 36.51%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 36,905 36,366 34,880 33,012 32,148 32,504 31,632 10.79%
PBT -1,402 -728 -800 -1,391 -858 -1,196 -1,528 -5.56%
Tax 0 0 0 0 0 0 1,528 -
NP -1,402 -728 -800 -1,391 -858 -1,196 0 -
-
NP to SH -1,402 -728 -800 -1,391 -858 -1,196 -1,528 -5.56%
-
Tax Rate - - - - - - - -
Total Cost 38,307 37,094 35,680 34,403 33,006 33,700 31,632 13.57%
-
Net Worth 3,791 4,456 4,615 4,764 5,252 5,367 5,549 -22.37%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 3,791 4,456 4,615 4,764 5,252 5,367 5,549 -22.37%
NOSH 13,989 14,000 13,986 14,005 13,644 14,004 13,992 -0.01%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -3.80% -2.00% -2.29% -4.21% -2.67% -3.68% 0.00% -
ROE -37.00% -16.34% -17.33% -29.19% -16.35% -22.28% -27.53% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 263.81 259.76 249.39 235.71 235.62 232.09 226.06 10.81%
EPS -10.03 -5.20 -5.72 -9.94 -6.29 -8.54 -10.92 -5.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.271 0.3183 0.33 0.3402 0.385 0.3833 0.3966 -22.36%
Adjusted Per Share Value based on latest NOSH - 14,012
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 9.83 9.68 9.29 8.79 8.56 8.65 8.42 10.84%
EPS -0.37 -0.19 -0.21 -0.37 -0.23 -0.32 -0.41 -6.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0101 0.0119 0.0123 0.0127 0.014 0.0143 0.0148 -22.43%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.74 0.75 0.79 0.60 0.50 0.58 1.01 -
P/RPS 0.00 0.29 0.32 0.25 0.21 0.25 0.45 -
P/EPS 0.00 -14.42 -13.81 -6.04 -7.94 -6.79 -9.25 -
EY 0.00 -6.93 -7.24 -16.55 -12.59 -14.72 -10.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.36 2.39 1.76 1.30 1.51 2.55 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 17/03/04 20/11/03 28/08/03 29/05/03 26/02/03 23/12/02 30/08/02 -
Price 0.74 0.69 0.79 0.86 0.59 0.48 0.73 -
P/RPS 0.00 0.27 0.32 0.36 0.25 0.21 0.32 -
P/EPS 0.00 -13.27 -13.81 -8.66 -9.38 -5.62 -6.68 -
EY 0.00 -7.54 -7.24 -11.55 -10.67 -17.79 -14.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.17 2.39 2.53 1.53 1.25 1.84 -

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