[GMUTUAL] QoQ Cumulative Quarter 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- -90.68%
YoY- 199.12%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 42,681 30,257 19,180 9,205 67,641 22,801 10,718 150.60%
PBT 5,069 4,581 2,633 1,431 14,206 -411 -120 -
Tax -1,392 -1,087 -536 -310 -11,216 0 0 -
NP 3,677 3,494 2,097 1,121 2,990 -411 -120 -
-
NP to SH 3,677 3,494 2,097 1,121 12,034 -411 -120 -
-
Tax Rate 27.46% 23.73% 20.36% 21.66% 78.95% - - -
Total Cost 39,004 26,763 17,083 8,084 64,651 23,212 10,838 134.29%
-
Net Worth 195,106 195,363 190,976 190,569 8,767,628 2,185 2,314 1807.34%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 195,106 195,363 190,976 190,569 8,767,628 2,185 2,314 1807.34%
NOSH 375,204 375,698 374,464 373,666 17,191,428 13,979 13,953 792.20%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 8.62% 11.55% 10.93% 12.18% 4.42% -1.80% -1.12% -
ROE 1.88% 1.79% 1.10% 0.59% 0.14% -18.81% -5.18% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 11.38 8.05 5.12 2.46 0.39 163.10 76.81 -71.90%
EPS 0.98 0.93 0.56 0.30 0.07 -2.94 -0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.52 0.51 0.51 0.51 0.1563 0.1659 113.73%
Adjusted Per Share Value based on latest NOSH - 373,666
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 11.36 8.06 5.11 2.45 18.01 6.07 2.85 150.76%
EPS 0.98 0.93 0.56 0.30 3.20 -0.11 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5194 0.5201 0.5084 0.5074 23.3425 0.0058 0.0062 1799.19%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.24 0.25 0.30 0.43 0.58 0.45 0.57 -
P/RPS 2.11 3.10 5.86 17.46 147.41 0.00 0.00 -
P/EPS 24.49 26.88 53.57 143.33 828.57 0.00 0.00 -
EY 4.08 3.72 1.87 0.70 0.12 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.59 0.84 1.14 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 28/11/05 30/08/05 30/05/05 21/02/05 15/12/04 30/08/04 -
Price 0.30 0.18 0.26 0.34 0.66 0.58 0.57 -
P/RPS 2.64 2.24 5.08 13.80 167.74 0.00 0.00 -
P/EPS 30.61 19.35 46.43 113.33 942.86 0.00 0.00 -
EY 3.27 5.17 2.15 0.88 0.11 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.35 0.51 0.67 1.29 0.00 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