[MMM] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 65.28%
YoY- 65.28%
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 576 1,152 384 39,622 48,726 39,080 29,717 -92.76%
PBT -11,494 -20,644 -8,029 -23,126 -23,530 -23,872 -17,345 -23.97%
Tax 0 0 0 0 0 0 0 -
NP -11,494 -20,644 -8,029 -23,126 -23,530 -23,872 -17,345 -23.97%
-
NP to SH -11,494 -20,644 -8,029 -23,126 -23,530 -23,872 -17,345 -23.97%
-
Tax Rate - - - - - - - -
Total Cost 12,070 21,796 8,413 62,749 72,256 62,952 47,062 -59.59%
-
Net Worth -89,397 -145,111 -89,575 -29,355 -22,825 15,925 -29,749 108.10%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth -89,397 -145,111 -89,575 -29,355 -22,825 15,925 -29,749 108.10%
NOSH 168,040 167,564 167,743 167,746 167,831 167,640 169,999 -0.76%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -1,995.49% -1,792.01% -2,090.97% -58.37% -48.29% -61.08% -58.37% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% -149.89% 0.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.34 0.69 0.23 23.62 29.03 23.31 17.48 -92.75%
EPS -6.84 -12.32 -4.79 -13.79 -14.02 -14.24 -10.34 -24.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.532 -0.866 -0.534 -0.175 -0.136 0.095 -0.175 109.71%
Adjusted Per Share Value based on latest NOSH - 171,875
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.34 0.69 0.23 23.67 29.10 23.34 17.75 -92.82%
EPS -6.87 -12.33 -4.80 -13.81 -14.05 -14.26 -10.36 -23.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5339 -0.8667 -0.535 -0.1753 -0.1363 0.0951 -0.1777 108.07%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.015 0.03 0.03 0.17 0.19 0.20 0.14 -
P/RPS 4.38 4.36 13.10 0.72 0.65 0.86 0.80 210.31%
P/EPS -0.22 -0.24 -0.63 -1.23 -1.36 -1.40 -1.37 -70.42%
EY -456.00 -410.67 -159.56 -81.10 -73.79 -71.20 -72.88 239.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 2.11 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 25/02/11 12/02/10 25/11/09 27/08/09 28/05/09 -
Price 0.015 0.015 0.015 0.17 0.19 0.21 0.20 -
P/RPS 4.38 2.18 6.55 0.72 0.65 0.90 1.14 145.10%
P/EPS -0.22 -0.12 -0.31 -1.23 -1.36 -1.47 -1.96 -76.70%
EY -456.00 -821.33 -319.11 -81.10 -73.79 -67.81 -51.01 330.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 2.21 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