[MMSV] QoQ Quarter Result on 31-Mar-2010 [#1]

Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 114.37%
YoY- 193.26%
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 7,567 6,688 4,983 6,501 1,853 1,288 1,548 187.19%
PBT -106 -236 310 448 -2,986 -788 -633 -69.51%
Tax -3 0 14 -19 0 0 0 -
NP -109 -236 324 429 -2,986 -788 -633 -68.94%
-
NP to SH -109 -236 324 429 -2,986 -788 -633 -68.94%
-
Tax Rate - - -4.52% 4.24% - - - -
Total Cost 7,676 6,924 4,659 6,072 4,839 2,076 2,181 130.84%
-
Net Worth 18,685 20,228 19,439 19,800 17,948 21,341 22,723 -12.19%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 18,685 20,228 19,439 19,800 17,948 21,341 22,723 -12.19%
NOSH 155,714 168,571 161,999 165,000 163,169 164,166 162,307 -2.71%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -1.44% -3.53% 6.50% 6.60% -161.14% -61.18% -40.89% -
ROE -0.58% -1.17% 1.67% 2.17% -16.64% -3.69% -2.79% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 4.86 3.97 3.08 3.94 1.14 0.78 0.95 196.01%
EPS -0.07 -0.14 0.20 0.26 -1.83 0.48 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.12 0.11 0.13 0.14 -9.74%
Adjusted Per Share Value based on latest NOSH - 165,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 3.65 3.22 2.40 3.13 0.89 0.62 0.75 186.35%
EPS -0.05 -0.11 0.16 0.21 -1.44 -0.38 -0.31 -70.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0901 0.0975 0.0937 0.0954 0.0865 0.1029 0.1095 -12.15%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.10 0.45 0.30 0.17 0.30 0.17 0.18 -
P/RPS 2.06 11.34 9.75 4.31 26.42 21.67 18.87 -77.06%
P/EPS -142.86 -321.43 150.00 65.38 -16.39 -35.42 -46.15 111.96%
EY -0.70 -0.31 0.67 1.53 -6.10 -2.82 -2.17 -52.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 3.75 2.50 1.42 2.73 1.31 1.29 -25.41%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 25/11/10 26/08/10 25/05/10 25/02/10 25/11/09 26/08/09 -
Price 0.11 0.23 0.45 0.35 0.17 0.17 0.18 -
P/RPS 2.26 5.80 14.63 8.88 14.97 21.67 18.87 -75.60%
P/EPS -157.14 -164.29 225.00 134.62 -9.29 -35.42 -46.15 125.82%
EY -0.64 -0.61 0.44 0.74 -10.76 -2.82 -2.17 -55.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.92 3.75 2.92 1.55 1.31 1.29 -20.12%

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