[MMSV] QoQ Quarter Result on 30-Sep-2009 [#3]

Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -24.49%
YoY- -297.0%
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 4,983 6,501 1,853 1,288 1,548 1,694 3,721 21.55%
PBT 310 448 -2,986 -788 -633 -460 -802 -
Tax 14 -19 0 0 0 0 154 -79.87%
NP 324 429 -2,986 -788 -633 -460 -648 -
-
NP to SH 324 429 -2,986 -788 -633 -460 -648 -
-
Tax Rate -4.52% 4.24% - - - - - -
Total Cost 4,659 6,072 4,839 2,076 2,181 2,154 4,369 4.38%
-
Net Worth 19,439 19,800 17,948 21,341 22,723 22,999 22,679 -9.79%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 19,439 19,800 17,948 21,341 22,723 22,999 22,679 -9.79%
NOSH 161,999 165,000 163,169 164,166 162,307 164,285 161,999 0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.50% 6.60% -161.14% -61.18% -40.89% -27.15% -17.41% -
ROE 1.67% 2.17% -16.64% -3.69% -2.79% -2.00% -2.86% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3.08 3.94 1.14 0.78 0.95 1.03 2.30 21.55%
EPS 0.20 0.26 -1.83 0.48 0.39 -0.28 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.11 0.13 0.14 0.14 0.14 -9.79%
Adjusted Per Share Value based on latest NOSH - 164,166
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 2.40 3.13 0.89 0.62 0.75 0.82 1.79 21.65%
EPS 0.16 0.21 -1.44 -0.38 -0.31 -0.22 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0937 0.0954 0.0865 0.1029 0.1095 0.1109 0.1093 -9.78%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.30 0.17 0.30 0.17 0.18 0.10 0.16 -
P/RPS 9.75 4.31 26.42 21.67 18.87 9.70 6.97 25.15%
P/EPS 150.00 65.38 -16.39 -35.42 -46.15 -35.71 -40.00 -
EY 0.67 1.53 -6.10 -2.82 -2.17 -2.80 -2.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.42 2.73 1.31 1.29 0.71 1.14 69.03%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 25/05/10 25/02/10 25/11/09 26/08/09 20/05/09 26/02/09 -
Price 0.45 0.35 0.17 0.17 0.18 0.14 0.18 -
P/RPS 14.63 8.88 14.97 21.67 18.87 13.58 7.84 51.74%
P/EPS 225.00 134.62 -9.29 -35.42 -46.15 -50.00 -45.00 -
EY 0.44 0.74 -10.76 -2.82 -2.17 -2.00 -2.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.75 2.92 1.55 1.31 1.29 1.00 1.29 104.08%

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