[GMUTUAL] QoQ TTM Result on 30-Jun-2002 [#1]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 6.25%
YoY- 0.83%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 33,012 32,468 33,042 32,049 31,269 30,179 31,453 3.28%
PBT -1,391 -2,205 -2,820 -3,080 -3,295 -3,131 -2,948 -39.41%
Tax 0 -145 -145 -145 452 1,994 2,472 -
NP -1,391 -2,350 -2,965 -3,225 -2,843 -1,137 -476 104.53%
-
NP to SH -1,391 -2,350 -2,965 -3,225 -3,440 -3,313 -3,130 -41.79%
-
Tax Rate - - - - - - - -
Total Cost 34,403 34,818 36,007 35,274 34,112 31,316 31,929 5.10%
-
Net Worth 4,950 5,366 5,341 5,549 5,733 6,413 6,803 -19.11%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 4,950 5,366 5,341 5,549 5,733 6,413 6,803 -19.11%
NOSH 14,012 13,939 13,935 13,992 14,018 14,004 13,999 0.06%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -4.21% -7.24% -8.97% -10.06% -9.09% -3.77% -1.51% -
ROE -28.10% -43.79% -55.51% -58.11% -60.00% -51.65% -46.00% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 235.58 232.92 237.11 229.04 223.06 215.50 224.66 3.21%
EPS -9.93 -16.86 -21.28 -23.05 -24.54 -23.66 -22.36 -41.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3533 0.385 0.3833 0.3966 0.409 0.458 0.486 -19.16%
Adjusted Per Share Value based on latest NOSH - 13,992
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 8.79 8.64 8.80 8.53 8.32 8.03 8.37 3.32%
EPS -0.37 -0.63 -0.79 -0.86 -0.92 -0.88 -0.83 -41.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0132 0.0143 0.0142 0.0148 0.0153 0.0171 0.0181 -18.99%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.60 0.50 0.58 1.01 0.98 0.98 0.80 -
P/RPS 0.25 0.21 0.24 0.44 0.44 0.45 0.36 -21.59%
P/EPS -6.04 -2.97 -2.73 -4.38 -3.99 -4.14 -3.58 41.76%
EY -16.54 -33.72 -36.68 -22.82 -25.04 -24.14 -27.95 -29.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.30 1.51 2.55 2.40 2.14 1.65 2.01%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 26/02/03 23/12/02 30/08/02 25/07/02 28/02/02 04/01/02 -
Price 0.86 0.59 0.48 0.73 0.95 0.92 0.94 -
P/RPS 0.37 0.25 0.20 0.32 0.43 0.43 0.42 -8.11%
P/EPS -8.66 -3.50 -2.26 -3.17 -3.87 -3.89 -4.20 62.07%
EY -11.54 -28.57 -44.33 -31.57 -25.83 -25.71 -23.78 -38.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 1.53 1.25 1.84 2.32 2.01 1.93 16.61%

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