[MMM] QoQ Annualized Quarter Result on 30-Sep-2008 [#2]

Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 44.24%
YoY--%
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/05/08 31/03/08 CAGR
Revenue 39,080 29,717 101,390 132,086 183,648 56,748 0 -
PBT -23,872 -17,345 -17,385 -25,260 -49,384 -16,144 0 -
Tax 0 0 0 2 34,172 11,390 0 -
NP -23,872 -17,345 -17,385 -25,258 -15,212 -4,753 0 -
-
NP to SH -23,872 -17,345 -5,976 -8,482 -15,212 -4,753 0 -
-
Tax Rate - - - - - - - -
Total Cost 62,952 47,062 118,775 157,344 198,860 61,501 0 -
-
Net Worth 15,925 -29,749 -10,592 -10,460 -8,477 -7,937 -6,013 -
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/05/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/05/08 31/03/08 CAGR
Net Worth 15,925 -29,749 -10,592 -10,460 -8,477 -7,937 -6,013 -
NOSH 167,640 169,999 167,865 167,628 167,533 168,160 170,357 -1.27%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/05/08 31/03/08 CAGR
NP Margin -61.08% -58.37% -17.15% -19.12% -8.28% -8.38% 0.00% -
ROE -149.89% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/05/08 31/03/08 CAGR
RPS 23.31 17.48 60.40 78.80 109.62 33.75 0.00 -
EPS -14.24 -10.34 -3.56 -5.06 -9.08 -2.83 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.095 -0.175 -0.0631 -0.0624 -0.0506 -0.0472 -0.0353 -
Adjusted Per Share Value based on latest NOSH - 168,461
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/05/08 31/03/08 CAGR
RPS 23.34 17.75 60.56 78.89 109.69 33.89 0.00 -
EPS -14.26 -10.36 -3.57 -5.07 -9.09 -2.84 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0951 -0.1777 -0.0633 -0.0625 -0.0506 -0.0474 -0.0359 -
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/05/08 31/03/08 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 30/05/08 31/03/08 -
Price 0.20 0.14 0.14 0.14 0.22 0.28 0.27 -
P/RPS 0.86 0.80 0.23 0.18 0.20 0.83 0.00 -
P/EPS -1.40 -1.37 -3.93 -2.77 -2.42 -9.91 0.00 -
EY -71.20 -72.88 -25.43 -36.14 -41.27 -10.10 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/05/08 31/03/08 CAGR
Date 27/08/09 28/05/09 23/02/09 27/11/08 15/08/08 28/07/08 - -
Price 0.21 0.20 0.19 0.12 0.19 0.22 0.00 -
P/RPS 0.90 1.14 0.31 0.15 0.17 0.65 0.00 -
P/EPS -1.47 -1.96 -5.34 -2.37 -2.09 -7.78 0.00 -
EY -67.81 -51.01 -18.74 -42.17 -47.79 -12.85 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 0.00 0.00 0.00 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