[GMUTUAL] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -43.07%
YoY- -65.24%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/06/03 CAGR
Revenue 53,620 60,520 60,064 42,692 57,020 36,820 34,880 6.57%
PBT 12,704 12,420 8,172 3,564 10,976 5,724 -800 -
Tax -3,440 -3,168 -1,272 -488 -2,128 -1,240 0 -
NP 9,264 9,252 6,900 3,076 8,848 4,484 -800 -
-
NP to SH 9,264 9,252 6,900 3,076 8,848 4,484 -800 -
-
Tax Rate 27.08% 25.51% 15.57% 13.69% 19.39% 21.66% - -
Total Cost 44,356 51,268 53,164 39,616 48,172 32,336 35,680 3.27%
-
Net Worth 224,129 216,377 209,999 207,630 198,705 190,569 4,615 77.66%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/06/03 CAGR
Net Worth 224,129 216,377 209,999 207,630 198,705 190,569 4,615 77.66%
NOSH 373,548 373,064 374,999 384,499 374,915 373,666 13,986 62.61%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/06/03 CAGR
NP Margin 17.28% 15.29% 11.49% 7.21% 15.52% 12.18% -2.29% -
ROE 4.13% 4.28% 3.29% 1.48% 4.45% 2.35% -17.33% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/06/03 CAGR
RPS 14.35 16.22 16.02 11.10 15.21 9.85 249.39 -34.46%
EPS 2.48 2.48 1.84 0.80 2.36 1.20 -5.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.58 0.56 0.54 0.53 0.51 0.33 9.25%
Adjusted Per Share Value based on latest NOSH - 384,499
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/06/03 CAGR
RPS 14.28 16.11 15.99 11.37 15.18 9.80 9.29 6.57%
EPS 2.47 2.46 1.84 0.82 2.36 1.19 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5967 0.5761 0.5591 0.5528 0.529 0.5074 0.0123 77.63%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/06/03 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 30/06/03 -
Price 0.21 0.13 0.20 0.36 0.24 0.43 0.79 -
P/RPS 1.46 0.80 1.25 3.24 1.58 4.36 0.32 25.19%
P/EPS 8.47 5.24 10.87 45.00 10.17 35.83 -13.81 -
EY 11.81 19.08 9.20 2.22 9.83 2.79 -7.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.22 0.36 0.67 0.45 0.84 2.39 -24.74%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/06/03 CAGR
Date 24/05/10 25/05/09 27/05/08 28/05/07 22/05/06 30/05/05 28/08/03 -
Price 0.20 0.17 0.19 0.28 0.24 0.34 0.79 -
P/RPS 1.39 1.05 1.19 2.52 1.58 3.45 0.32 24.28%
P/EPS 8.06 6.85 10.33 35.00 10.17 28.33 -13.81 -
EY 12.40 14.59 9.68 2.86 9.83 3.53 -7.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.29 0.34 0.52 0.45 0.67 2.39 -25.40%

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