[GMUTUAL] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 548.22%
YoY- 455.56%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 52,345 53,351 54,094 55,027 42,435 39,816 37,818 24.17%
PBT 10,891 8,652 7,330 5,820 -1,178 -1,051 -1,131 -
Tax -4,407 -3,856 -3,630 -3,320 0 0 0 -
NP 6,484 4,796 3,700 2,500 -1,178 -1,051 -1,131 -
-
NP to SH 9,264 7,576 6,480 5,280 -1,178 -1,051 -1,131 -
-
Tax Rate 40.46% 44.57% 49.52% 57.04% - - - -
Total Cost 45,861 48,555 50,394 52,527 43,613 40,867 38,949 11.49%
-
Net Worth 196,335 191,446 190,569 4,203,857 2,186 2,314 3,706 1307.16%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 196,335 191,446 190,569 4,203,857 2,186 2,314 3,706 1307.16%
NOSH 377,567 375,384 373,666 8,242,857 13,990 13,953 13,859 803.58%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 12.39% 8.99% 6.84% 4.54% -2.78% -2.64% -2.99% -
ROE 4.72% 3.96% 3.40% 0.13% -53.87% -45.40% -30.52% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 13.86 14.21 14.48 0.67 303.32 285.35 272.86 -86.25%
EPS 2.45 2.02 1.73 0.06 -8.42 -7.53 -8.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.51 0.51 0.51 0.1563 0.1659 0.2674 55.73%
Adjusted Per Share Value based on latest NOSH - 8,242,857
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 13.94 14.20 14.40 14.65 11.30 10.60 10.07 24.18%
EPS 2.47 2.02 1.73 1.41 -0.31 -0.28 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5227 0.5097 0.5074 11.1921 0.0058 0.0062 0.0099 1303.98%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.25 0.30 0.43 0.58 0.45 0.57 0.72 -
P/RPS 1.80 2.11 2.97 86.88 0.15 0.20 0.26 262.81%
P/EPS 10.19 14.86 24.80 905.47 -5.34 -7.57 -8.82 -
EY 9.81 6.73 4.03 0.11 -18.71 -13.21 -11.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.59 0.84 1.14 2.88 3.44 2.69 -68.27%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 30/08/05 30/05/05 21/02/05 15/12/04 30/08/04 30/06/04 -
Price 0.18 0.26 0.34 0.66 0.58 0.57 0.57 -
P/RPS 1.30 1.83 2.35 98.87 0.19 0.20 0.21 236.77%
P/EPS 7.34 12.88 19.61 1,030.36 -6.89 -7.57 -6.98 -
EY 13.63 7.76 5.10 0.10 -14.52 -13.21 -14.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.51 0.67 1.29 3.71 3.44 2.13 -69.96%

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