[MMM] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -190.24%
YoY--%
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 39,622 48,726 39,080 29,717 101,390 132,086 183,648 -63.92%
PBT -23,126 -23,530 -23,872 -17,345 -17,385 -25,260 -49,384 -39.61%
Tax 0 0 0 0 0 2 34,172 -
NP -23,126 -23,530 -23,872 -17,345 -17,385 -25,258 -15,212 32.11%
-
NP to SH -23,126 -23,530 -23,872 -17,345 -5,976 -8,482 -15,212 32.11%
-
Tax Rate - - - - - - - -
Total Cost 62,749 72,256 62,952 47,062 118,775 157,344 198,860 -53.55%
-
Net Worth -29,355 -22,825 15,925 -29,749 -10,592 -10,460 -8,477 128.37%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth -29,355 -22,825 15,925 -29,749 -10,592 -10,460 -8,477 128.37%
NOSH 167,746 167,831 167,640 169,999 167,865 167,628 167,533 0.08%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -58.37% -48.29% -61.08% -58.37% -17.15% -19.12% -8.28% -
ROE 0.00% 0.00% -149.89% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 23.62 29.03 23.31 17.48 60.40 78.80 109.62 -63.95%
EPS -13.79 -14.02 -14.24 -10.34 -3.56 -5.06 -9.08 32.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.175 -0.136 0.095 -0.175 -0.0631 -0.0624 -0.0506 128.17%
Adjusted Per Share Value based on latest NOSH - 167,934
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 23.67 29.10 23.34 17.75 60.56 78.89 109.69 -63.92%
EPS -13.81 -14.05 -14.26 -10.36 -3.57 -5.07 -9.09 32.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1753 -0.1363 0.0951 -0.1777 -0.0633 -0.0625 -0.0506 128.43%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.17 0.19 0.20 0.14 0.14 0.14 0.22 -
P/RPS 0.72 0.65 0.86 0.80 0.23 0.18 0.20 134.34%
P/EPS -1.23 -1.36 -1.40 -1.37 -3.93 -2.77 -2.42 -36.23%
EY -81.10 -73.79 -71.20 -72.88 -25.43 -36.14 -41.27 56.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 2.11 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 12/02/10 25/11/09 27/08/09 28/05/09 23/02/09 27/11/08 15/08/08 -
Price 0.17 0.19 0.21 0.20 0.19 0.12 0.19 -
P/RPS 0.72 0.65 0.90 1.14 0.31 0.15 0.17 161.08%
P/EPS -1.23 -1.36 -1.47 -1.96 -5.34 -2.37 -2.09 -29.70%
EY -81.10 -73.79 -67.81 -51.01 -18.74 -42.17 -47.79 42.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 2.21 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