[GMUTUAL] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -85.77%
YoY- -65.24%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 65,594 44,151 25,946 10,673 48,418 39,143 29,930 68.48%
PBT 5,913 4,076 2,201 891 6,972 6,867 5,622 3.41%
Tax 378 -744 -196 -122 -1,569 -1,540 -1,079 -
NP 6,291 3,332 2,005 769 5,403 5,327 4,543 24.16%
-
NP to SH 6,291 3,332 2,005 769 5,403 5,327 4,543 24.16%
-
Tax Rate -6.39% 18.25% 8.91% 13.69% 22.50% 22.43% 19.19% -
Total Cost 59,303 40,819 23,941 9,904 43,015 33,816 25,387 75.78%
-
Net Worth 207,188 205,910 204,283 207,630 202,612 198,824 198,990 2.72%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 1,883 1,871 - - - 3,751 3,754 -36.79%
Div Payout % 29.94% 56.18% - - - 70.42% 82.64% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 207,188 205,910 204,283 207,630 202,612 198,824 198,990 2.72%
NOSH 376,706 374,382 378,301 384,499 375,208 375,140 375,454 0.22%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 9.59% 7.55% 7.73% 7.21% 11.16% 13.61% 15.18% -
ROE 3.04% 1.62% 0.98% 0.37% 2.67% 2.68% 2.28% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 17.41 11.79 6.86 2.78 12.90 10.43 7.97 68.11%
EPS 1.67 0.89 0.53 0.20 1.44 1.42 1.21 23.88%
DPS 0.50 0.50 0.00 0.00 0.00 1.00 1.00 -36.92%
NAPS 0.55 0.55 0.54 0.54 0.54 0.53 0.53 2.49%
Adjusted Per Share Value based on latest NOSH - 384,499
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 17.46 11.75 6.91 2.84 12.89 10.42 7.97 68.43%
EPS 1.67 0.89 0.53 0.20 1.44 1.42 1.21 23.88%
DPS 0.50 0.50 0.00 0.00 0.00 1.00 1.00 -36.92%
NAPS 0.5516 0.5482 0.5439 0.5528 0.5394 0.5293 0.5298 2.71%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.25 0.26 0.31 0.36 0.24 0.23 0.25 -
P/RPS 1.44 2.20 4.52 12.97 1.86 2.20 3.14 -40.44%
P/EPS 14.97 29.21 58.49 180.00 16.67 16.20 20.66 -19.27%
EY 6.68 3.42 1.71 0.56 6.00 6.17 4.84 23.88%
DY 2.00 1.92 0.00 0.00 0.00 4.35 4.00 -36.92%
P/NAPS 0.45 0.47 0.57 0.67 0.44 0.43 0.47 -2.84%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 26/11/07 29/08/07 28/05/07 27/02/07 29/11/06 28/08/06 -
Price 0.20 0.25 0.28 0.28 0.31 0.26 0.25 -
P/RPS 1.15 2.12 4.08 10.09 2.40 2.49 3.14 -48.71%
P/EPS 11.98 28.09 52.83 140.00 21.53 18.31 20.66 -30.39%
EY 8.35 3.56 1.89 0.71 4.65 5.46 4.84 43.70%
DY 2.50 2.00 0.00 0.00 0.00 3.85 4.00 -26.83%
P/NAPS 0.36 0.45 0.52 0.52 0.57 0.49 0.47 -16.24%

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