[GMUTUAL] QoQ 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- 122.98%
YoY- 3793.42%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 21,727 20,885 15,016 21,443 18,205 15,273 10,673 60.41%
PBT 3,471 2,389 2,043 1,837 1,875 1,310 891 146.96%
Tax -929 -888 -318 1,122 -548 -74 -122 285.62%
NP 2,542 1,501 1,725 2,959 1,327 1,236 769 121.42%
-
NP to SH 2,542 1,501 1,725 2,959 1,327 1,236 769 121.42%
-
Tax Rate 26.76% 37.17% 15.57% -61.08% 29.23% 5.65% 13.69% -
Total Cost 19,185 19,384 13,291 18,484 16,878 14,037 9,904 55.20%
-
Net Worth 213,079 210,139 209,999 206,006 208,528 202,254 207,630 1.73%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 1,876 - 1,872 1,895 - - -
Div Payout % - 125.00% - 63.29% 142.86% - - -
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 213,079 210,139 209,999 206,006 208,528 202,254 207,630 1.73%
NOSH 373,823 375,249 374,999 374,556 379,142 374,545 384,499 -1.85%
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 11.70% 7.19% 11.49% 13.80% 7.29% 8.09% 7.21% -
ROE 1.19% 0.71% 0.82% 1.44% 0.64% 0.61% 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 5.81 5.57 4.00 5.72 4.80 4.08 2.78 63.24%
EPS 0.68 0.40 0.46 0.79 0.35 0.33 0.20 125.60%
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 5.78 5.56 4.00 5.71 4.85 4.07 2.84 60.39%
EPS 0.68 0.40 0.46 0.79 0.35 0.33 0.20 125.60%
DPS 0.00 0.50 0.00 0.50 0.50 0.00 0.00 -
NAPS 0.5673 0.5595 0.5591 0.5485 0.5552 0.5385 0.5528 1.73%
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 2.58 3.05 4.99 4.37 5.41 7.60 12.97 -65.82%
P/EPS 22.06 42.50 43.48 31.65 74.29 93.94 180.00 -75.23%
EY 4.53 2.35 2.30 3.16 1.35 1.06 0.56 301.43%
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 2.75 3.05 4.74 3.49 5.21 6.87 10.09 -57.86%
P/EPS 23.53 42.50 41.30 25.32 71.43 84.85 140.00 -69.44%
EY 4.25 2.35 2.42 3.95 1.40 1.18 0.71 228.60%
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