[GMUTUAL] QoQ TTM Result on 30-Sep-2003 [#2]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 4.3%
YoY- 60.98%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 39,816 37,818 36,430 34,944 33,824 33,012 32,468 14.58%
PBT -1,051 -1,131 -1,485 -1,157 -1,209 -1,391 -2,205 -39.00%
Tax 0 0 0 0 0 0 -145 -
NP -1,051 -1,131 -1,485 -1,157 -1,209 -1,391 -2,350 -41.54%
-
NP to SH -1,051 -1,131 -1,485 -1,157 -1,209 -1,391 -2,350 -41.54%
-
Tax Rate - - - - - - - -
Total Cost 40,867 38,949 37,915 36,101 35,033 34,403 34,818 11.28%
-
Net Worth 2,314 3,706 3,789 4,461 4,615 4,950 5,366 -42.95%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 2,314 3,706 3,789 4,461 4,615 4,950 5,366 -42.95%
NOSH 13,953 13,859 13,983 14,017 13,986 14,012 13,939 0.06%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -2.64% -2.99% -4.08% -3.31% -3.57% -4.21% -7.24% -
ROE -45.40% -30.52% -39.19% -25.93% -26.20% -28.10% -43.79% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 285.35 272.86 260.52 249.30 241.84 235.58 232.92 14.50%
EPS -7.53 -8.16 -10.62 -8.25 -8.64 -9.93 -16.86 -41.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1659 0.2674 0.271 0.3183 0.33 0.3533 0.385 -42.97%
Adjusted Per Share Value based on latest NOSH - 14,017
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 10.60 10.07 9.70 9.30 9.01 8.79 8.64 14.61%
EPS -0.28 -0.30 -0.40 -0.31 -0.32 -0.37 -0.63 -41.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0062 0.0099 0.0101 0.0119 0.0123 0.0132 0.0143 -42.74%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.57 0.72 0.74 0.75 0.79 0.60 0.50 -
P/RPS 0.20 0.26 0.28 0.30 0.33 0.25 0.21 -3.20%
P/EPS -7.57 -8.82 -6.97 -9.09 -9.14 -6.04 -2.97 86.69%
EY -13.21 -11.33 -14.35 -11.01 -10.94 -16.54 -33.72 -46.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 2.69 2.73 2.36 2.39 1.70 1.30 91.42%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 30/06/04 17/03/04 20/11/03 28/08/03 29/05/03 26/02/03 -
Price 0.57 0.57 0.74 0.69 0.79 0.86 0.59 -
P/RPS 0.20 0.21 0.28 0.28 0.33 0.37 0.25 -13.83%
P/EPS -7.57 -6.98 -6.97 -8.36 -9.14 -8.66 -3.50 67.32%
EY -13.21 -14.32 -14.35 -11.96 -10.94 -11.54 -28.57 -40.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 2.13 2.73 2.17 2.39 2.43 1.53 71.70%

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