[MMM] QoQ Annualized Quarter Result on 31-May-2005 [#3]

Announcement Date
09-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-May-2005 [#3]
Profit Trend
QoQ- -31.8%
YoY- -3.86%
View:
Show?
Annualized Quarter Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 97,936 109,484 127,003 122,822 122,410 135,244 119,544 -12.47%
PBT -32,628 -24,780 5,678 10,572 15,442 18,252 11,036 -
Tax -86 -44 -74 -40 0 0 -93 -5.09%
NP -32,714 -24,824 5,604 10,532 15,442 18,252 10,943 -
-
NP to SH -32,714 -24,824 5,604 10,532 15,442 18,252 10,943 -
-
Tax Rate - - 1.30% 0.38% 0.00% 0.00% 0.84% -
Total Cost 130,650 134,308 121,399 112,290 106,968 116,992 108,601 13.15%
-
Net Worth 176,937 187,023 28,119,896 207,706 152,186 149,205 138,191 17.96%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div - - 7,675 7,522 - - 2,169 -
Div Payout % - - 136.96% 71.43% - - 19.82% -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 176,937 187,023 28,119,896 207,706 152,186 149,205 138,191 17.96%
NOSH 175,881 175,807 255,844 188,071 113,377 113,507 108,453 38.15%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin -33.40% -22.67% 4.41% 8.57% 12.61% 13.50% 9.15% -
ROE -18.49% -13.27% 0.02% 5.07% 10.15% 12.23% 7.92% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 55.68 62.27 49.64 65.31 107.97 119.15 110.23 -36.65%
EPS -18.60 -14.12 2.19 5.60 13.62 16.08 10.09 -
DPS 0.00 0.00 3.00 4.00 0.00 0.00 2.00 -
NAPS 1.006 1.0638 109.91 1.1044 1.3423 1.3145 1.2742 -14.61%
Adjusted Per Share Value based on latest NOSH - 10,532
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 58.49 65.39 75.86 73.36 73.11 80.78 71.40 -12.48%
EPS -19.54 -14.83 3.35 6.29 9.22 10.90 6.54 -
DPS 0.00 0.00 4.58 4.49 0.00 0.00 1.30 -
NAPS 1.0568 1.117 167.9516 1.2406 0.909 0.8912 0.8254 17.96%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 -
Price 0.46 0.46 0.54 0.54 0.86 1.10 1.02 -
P/RPS 0.83 0.74 1.09 0.83 0.80 0.92 0.93 -7.32%
P/EPS -2.47 -3.26 24.65 9.64 6.31 6.84 10.11 -
EY -40.43 -30.70 4.06 10.37 15.84 14.62 9.89 -
DY 0.00 0.00 5.56 7.41 0.00 0.00 1.96 -
P/NAPS 0.46 0.43 0.00 0.49 0.64 0.84 0.80 -30.92%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 05/04/06 27/01/06 26/10/05 09/08/05 26/04/05 24/01/05 29/10/04 -
Price 0.49 0.49 0.51 0.59 0.81 1.08 1.05 -
P/RPS 0.88 0.79 1.03 0.90 0.75 0.91 0.95 -4.98%
P/EPS -2.63 -3.47 23.28 10.54 5.95 6.72 10.41 -
EY -37.96 -28.82 4.29 9.49 16.81 14.89 9.61 -
DY 0.00 0.00 5.88 6.78 0.00 0.00 1.90 -
P/NAPS 0.49 0.46 0.00 0.53 0.60 0.82 0.82 -29.12%

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