[MMM] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -113.1%
YoY- 71.88%
Quarter Report
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 7,681 3,749 9,585 7,290 4,883 2,468 11,127 -21.91%
PBT 593 285 -10,092 -5,170 -2,450 -1,408 -105,637 -
Tax 0 0 0 0 0 0 0 -
NP 593 285 -10,092 -5,170 -2,450 -1,408 -105,637 -
-
NP to SH 639 330 -10,036 -5,123 -2,404 -1,363 -105,583 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 7,088 3,464 19,677 12,460 7,333 3,876 116,764 -84.58%
-
Net Worth 23,539 23,228 22,916 27,825 30,531 31,585 32,950 -20.10%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 23,539 23,228 22,916 27,825 30,531 31,585 32,950 -20.10%
NOSH 239,464 239,464 239,464 239,464 239,464 239,464 239,464 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 7.72% 7.60% -105.29% -70.92% -50.17% -57.05% -949.38% -
ROE 2.71% 1.42% -43.79% -18.41% -7.87% -4.32% -320.43% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 3.21 1.57 4.00 3.04 2.04 1.03 4.65 -21.90%
EPS 0.27 0.14 -4.19 -2.14 -1.00 -0.57 -440.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0983 0.097 0.0957 0.1162 0.1275 0.1319 0.1376 -20.10%
Adjusted Per Share Value based on latest NOSH - 239,464
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 2.47 1.20 3.08 2.34 1.57 0.79 3.57 -21.79%
EPS 0.21 0.11 -3.22 -1.65 -0.77 -0.44 -33.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0756 0.0746 0.0736 0.0894 0.0981 0.1015 0.1058 -20.08%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.105 0.14 0.10 0.215 0.105 0.09 0.135 -
P/RPS 3.27 8.94 2.50 7.06 5.15 8.73 2.91 8.09%
P/EPS 39.35 101.59 -2.39 -10.05 -10.46 -15.81 -0.31 -
EY 2.54 0.98 -41.91 -9.95 -9.56 -6.32 -326.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.44 1.04 1.85 0.82 0.68 0.98 6.03%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 14/08/17 21/04/17 27/02/17 28/11/16 29/08/16 23/05/16 26/02/16 -
Price 0.09 0.11 0.105 0.25 0.19 0.085 0.10 -
P/RPS 2.81 7.03 2.62 8.21 9.32 8.25 2.15 19.55%
P/EPS 33.73 79.82 -2.51 -11.69 -18.93 -14.93 -0.23 -
EY 2.96 1.25 -39.91 -8.56 -5.28 -6.70 -440.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.13 1.10 2.15 1.49 0.64 0.73 16.69%

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