[MMM] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 26.79%
YoY--%
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 27,943 19,515 9,995 16,554 9,575 0 0 -
PBT 11,742 8,341 4,150 10,288 8,113 0 0 -
Tax 0 0 0 -5 -3 0 0 -
NP 11,742 8,341 4,150 10,283 8,110 0 0 -
-
NP to SH 11,742 8,341 4,150 10,283 8,110 0 0 -
-
Tax Rate 0.00% 0.00% 0.00% 0.05% 0.04% - - -
Total Cost 16,201 11,174 5,845 6,271 1,465 0 0 -
-
Net Worth 55,072 51,291 46,106 15,437 11,668 0 0 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 55,072 51,291 46,106 15,437 11,668 0 0 -
NOSH 224,512 222,426 217,277 86,194 71,897 0 0 -
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 42.02% 42.74% 41.52% 62.12% 84.70% 0.00% 0.00% -
ROE 21.32% 16.26% 9.00% 66.61% 69.50% 0.00% 0.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 12.45 8.77 4.60 19.21 13.32 0.00 0.00 -
EPS 5.23 3.75 1.91 11.93 11.28 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2453 0.2306 0.2122 0.1791 0.1623 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 130,119
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 8.98 6.27 3.21 5.32 3.08 0.00 0.00 -
EPS 3.77 2.68 1.33 3.30 2.61 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1769 0.1648 0.1481 0.0496 0.0375 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 - - - - -
Price 0.24 0.30 0.27 0.00 0.00 0.00 0.00 -
P/RPS 1.93 3.42 5.87 0.00 0.00 0.00 0.00 -
P/EPS 4.59 8.00 14.14 0.00 0.00 0.00 0.00 -
EY 21.79 12.50 7.07 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.30 1.27 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/10/11 01/08/11 27/05/11 25/02/11 07/01/11 - - -
Price 0.27 0.275 0.255 0.24 0.00 0.00 0.00 -
P/RPS 2.17 3.13 5.54 1.25 0.00 0.00 0.00 -
P/EPS 5.16 7.33 13.35 2.01 0.00 0.00 0.00 -
EY 19.37 13.64 7.49 49.71 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.19 1.20 1.34 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