[MMM] QoQ Cumulative Quarter Result on 31-May-2004 [#3]

Stock
[MMM] MALAYSIAN MERCHANT MARINE BHD
Announcement Date
30-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-May-2004 [#3]
Profit Trend
QoQ- 59.63%
YoY- 4.49%
Quarter Report
Latest QR
Upcoming QR
MMM's Result
MMM's Financial Summary
View:
Show?
Cumulative Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 61,205 33,811 119,544 87,295 56,027 25,358 104,723 -30.11%
PBT 7,721 4,563 11,036 8,174 5,107 2,009 10,124 -16.54%
Tax 0 0 -93 42 40 27 83 -
NP 7,721 4,563 10,943 8,216 5,147 2,036 10,207 -16.99%
-
NP to SH 7,721 4,563 10,943 8,216 5,147 2,036 10,207 -16.99%
-
Tax Rate 0.00% 0.00% 0.84% -0.51% -0.78% -1.34% -0.82% -
Total Cost 53,484 29,248 108,601 79,079 50,880 23,322 94,516 -31.60%
-
Net Worth 152,186 149,205 138,191 146,458 139,691 137,379 133,458 9.15%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div - - 2,169 - - - - -
Div Payout % - - 19.82% - - - - -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 152,186 149,205 138,191 146,458 139,691 137,379 133,458 9.15%
NOSH 113,377 113,507 108,453 106,701 103,146 101,800 100,058 8.69%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 12.61% 13.50% 9.15% 9.41% 9.19% 8.03% 9.75% -
ROE 5.07% 3.06% 7.92% 5.61% 3.68% 1.48% 7.65% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 53.98 29.79 110.23 81.81 54.32 24.91 104.66 -35.71%
EPS 6.81 4.02 10.09 7.70 4.99 2.00 10.20 -23.62%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.3423 1.3145 1.2742 1.3726 1.3543 1.3495 1.3338 0.42%
Adjusted Per Share Value based on latest NOSH - 106,562
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 36.56 20.19 71.40 52.14 33.46 15.15 62.55 -30.11%
EPS 4.61 2.73 6.54 4.91 3.07 1.22 6.10 -17.04%
DPS 0.00 0.00 1.30 0.00 0.00 0.00 0.00 -
NAPS 0.909 0.8912 0.8254 0.8748 0.8343 0.8205 0.7971 9.16%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 31/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 0.86 1.10 1.02 0.99 2.33 1.88 1.68 -
P/RPS 1.59 3.69 0.93 1.21 4.29 7.55 1.61 -0.83%
P/EPS 12.63 27.36 10.11 12.86 46.69 94.00 16.47 -16.23%
EY 7.92 3.65 9.89 7.78 2.14 1.06 6.07 19.42%
DY 0.00 0.00 1.96 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.84 0.80 0.72 1.72 1.39 1.26 -36.36%
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 26/04/05 24/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 0.81 1.08 1.05 1.01 1.58 2.43 1.91 -
P/RPS 1.50 3.63 0.95 1.23 2.91 9.76 1.82 -12.10%
P/EPS 11.89 26.87 10.41 13.12 31.66 121.50 18.72 -26.13%
EY 8.41 3.72 9.61 7.62 3.16 0.82 5.34 35.40%
DY 0.00 0.00 1.90 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.82 0.82 0.74 1.17 1.80 1.43 -43.98%

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