[GMUTUAL] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 88.81%
YoY- 16.44%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 57,628 35,901 15,016 65,594 44,151 25,946 10,673 206.82%
PBT 7,903 4,432 2,043 5,913 4,076 2,201 891 326.79%
Tax -2,135 -1,206 -318 378 -744 -196 -122 570.54%
NP 5,768 3,226 1,725 6,291 3,332 2,005 769 281.77%
-
NP to SH 5,768 3,226 1,725 6,291 3,332 2,005 769 281.77%
-
Tax Rate 27.02% 27.21% 15.57% -6.39% 18.25% 8.91% 13.69% -
Total Cost 51,860 32,675 13,291 59,303 40,819 23,941 9,904 200.63%
-
Net Worth 213,490 210,065 209,999 207,188 205,910 204,283 207,630 1.86%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 1,875 - 1,883 1,871 - - -
Div Payout % - 58.14% - 29.94% 56.18% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 213,490 210,065 209,999 207,188 205,910 204,283 207,630 1.86%
NOSH 374,545 375,116 374,999 376,706 374,382 378,301 384,499 -1.72%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 10.01% 8.99% 11.49% 9.59% 7.55% 7.73% 7.21% -
ROE 2.70% 1.54% 0.82% 3.04% 1.62% 0.98% 0.37% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 15.39 9.57 4.00 17.41 11.79 6.86 2.78 211.96%
EPS 1.54 0.86 0.46 1.67 0.89 0.53 0.20 288.48%
DPS 0.00 0.50 0.00 0.50 0.50 0.00 0.00 -
NAPS 0.57 0.56 0.56 0.55 0.55 0.54 0.54 3.66%
Adjusted Per Share Value based on latest NOSH - 374,556
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 15.34 9.56 4.00 17.46 11.75 6.91 2.84 206.90%
EPS 1.54 0.86 0.46 1.67 0.89 0.53 0.20 288.48%
DPS 0.00 0.50 0.00 0.50 0.50 0.00 0.00 -
NAPS 0.5684 0.5593 0.5591 0.5516 0.5482 0.5439 0.5528 1.86%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.15 0.17 0.20 0.25 0.26 0.31 0.36 -
P/RPS 0.97 1.78 4.99 1.44 2.20 4.52 12.97 -82.16%
P/EPS 9.74 19.77 43.48 14.97 29.21 58.49 180.00 -85.61%
EY 10.27 5.06 2.30 6.68 3.42 1.71 0.56 591.75%
DY 0.00 2.94 0.00 2.00 1.92 0.00 0.00 -
P/NAPS 0.26 0.30 0.36 0.45 0.47 0.57 0.67 -46.70%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 25/08/08 27/05/08 28/02/08 26/11/07 29/08/07 28/05/07 -
Price 0.16 0.17 0.19 0.20 0.25 0.28 0.28 -
P/RPS 1.04 1.78 4.74 1.15 2.12 4.08 10.09 -77.92%
P/EPS 10.39 19.77 41.30 11.98 28.09 52.83 140.00 -82.25%
EY 9.62 5.06 2.42 8.35 3.56 1.89 0.71 465.65%
DY 0.00 2.94 0.00 2.50 2.00 0.00 0.00 -
P/NAPS 0.28 0.30 0.34 0.36 0.45 0.52 0.52 -33.73%

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