[GMUTUAL] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 22.73%
YoY- 672.94%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 42,681 52,345 53,351 54,094 55,027 42,435 39,816 4.72%
PBT 5,069 10,891 8,652 7,330 5,820 -1,178 -1,051 -
Tax -1,392 -4,407 -3,856 -3,630 -3,320 0 0 -
NP 3,677 6,484 4,796 3,700 2,500 -1,178 -1,051 -
-
NP to SH 3,677 9,264 7,576 6,480 5,280 -1,178 -1,051 -
-
Tax Rate 27.46% 40.46% 44.57% 49.52% 57.04% - - -
Total Cost 39,004 45,861 48,555 50,394 52,527 43,613 40,867 -3.05%
-
Net Worth 190,319 196,335 191,446 190,569 4,203,857 2,186 2,314 1776.10%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 190,319 196,335 191,446 190,569 4,203,857 2,186 2,314 1776.10%
NOSH 365,999 377,567 375,384 373,666 8,242,857 13,990 13,953 777.58%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 8.62% 12.39% 8.99% 6.84% 4.54% -2.78% -2.64% -
ROE 1.93% 4.72% 3.96% 3.40% 0.13% -53.87% -45.40% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 11.66 13.86 14.21 14.48 0.67 303.32 285.35 -88.06%
EPS 1.00 2.45 2.02 1.73 0.06 -8.42 -7.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.52 0.51 0.51 0.51 0.1563 0.1659 113.73%
Adjusted Per Share Value based on latest NOSH - 373,666
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 11.36 13.94 14.20 14.40 14.65 11.30 10.60 4.71%
EPS 0.98 2.47 2.02 1.73 1.41 -0.31 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5067 0.5227 0.5097 0.5074 11.1921 0.0058 0.0062 1768.19%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.24 0.25 0.30 0.43 0.58 0.45 0.57 -
P/RPS 2.06 1.80 2.11 2.97 86.88 0.15 0.20 371.38%
P/EPS 23.89 10.19 14.86 24.80 905.47 -5.34 -7.57 -
EY 4.19 9.81 6.73 4.03 0.11 -18.71 -13.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.59 0.84 1.14 2.88 3.44 -73.75%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 28/11/05 30/08/05 30/05/05 21/02/05 15/12/04 30/08/04 -
Price 0.30 0.18 0.26 0.34 0.66 0.58 0.57 -
P/RPS 2.57 1.30 1.83 2.35 98.87 0.19 0.20 446.07%
P/EPS 29.86 7.34 12.88 19.61 1,030.36 -6.89 -7.57 -
EY 3.35 13.63 7.76 5.10 0.10 -14.52 -13.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.35 0.51 0.67 1.29 3.71 3.44 -69.38%

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