[MMM] QoQ Annualized Quarter Result on 30-Jun-2009 [#1]

Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -37.63%
YoY- -56.93%
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 384 39,622 48,726 39,080 29,717 101,390 132,086 -97.97%
PBT -8,029 -23,126 -23,530 -23,872 -17,345 -17,385 -25,260 -53.45%
Tax 0 0 0 0 0 0 2 -
NP -8,029 -23,126 -23,530 -23,872 -17,345 -17,385 -25,258 -53.45%
-
NP to SH -8,029 -23,126 -23,530 -23,872 -17,345 -5,976 -8,482 -3.59%
-
Tax Rate - - - - - - - -
Total Cost 8,413 62,749 72,256 62,952 47,062 118,775 157,344 -85.83%
-
Net Worth -89,575 -29,355 -22,825 15,925 -29,749 -10,592 -10,460 319.12%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth -89,575 -29,355 -22,825 15,925 -29,749 -10,592 -10,460 319.12%
NOSH 167,743 167,746 167,831 167,640 169,999 167,865 167,628 0.04%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -2,090.97% -58.37% -48.29% -61.08% -58.37% -17.15% -19.12% -
ROE 0.00% 0.00% 0.00% -149.89% 0.00% 0.00% 0.00% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 0.23 23.62 29.03 23.31 17.48 60.40 78.80 -97.96%
EPS -4.79 -13.79 -14.02 -14.24 -10.34 -3.56 -5.06 -3.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.534 -0.175 -0.136 0.095 -0.175 -0.0631 -0.0624 318.92%
Adjusted Per Share Value based on latest NOSH - 167,640
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 0.23 23.67 29.10 23.34 17.75 60.56 78.89 -97.96%
EPS -4.80 -13.81 -14.05 -14.26 -10.36 -3.57 -5.07 -3.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.535 -0.1753 -0.1363 0.0951 -0.1777 -0.0633 -0.0625 319.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.03 0.17 0.19 0.20 0.14 0.14 0.14 -
P/RPS 13.10 0.72 0.65 0.86 0.80 0.23 0.18 1647.70%
P/EPS -0.63 -1.23 -1.36 -1.40 -1.37 -3.93 -2.77 -62.77%
EY -159.56 -81.10 -73.79 -71.20 -72.88 -25.43 -36.14 169.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 2.11 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/02/11 12/02/10 25/11/09 27/08/09 28/05/09 23/02/09 27/11/08 -
Price 0.015 0.17 0.19 0.21 0.20 0.19 0.12 -
P/RPS 6.55 0.72 0.65 0.90 1.14 0.31 0.15 1142.89%
P/EPS -0.31 -1.23 -1.36 -1.47 -1.96 -5.34 -2.37 -74.26%
EY -319.11 -81.10 -73.79 -67.81 -51.01 -18.74 -42.17 285.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 2.21 0.00 0.00 0.00 -

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