[MMM] QoQ Quarter Result on 30-Nov-2002 [#1]

Announcement Date
29-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
30-Nov-2002 [#1]
Profit Trend
QoQ- -30.38%
YoY- -9.85%
Quarter Report
View:
Show?
Quarter Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 19,317 24,763 27,618 33,025 19,606 27,303 19,070 0.85%
PBT 2,260 2,580 3,415 1,868 2,687 1,903 3,022 -17.56%
Tax 83 0 0 0 -4 0 0 -
NP 2,343 2,580 3,415 1,868 2,683 1,903 3,022 -15.56%
-
NP to SH 2,343 2,580 3,415 1,868 2,683 1,903 3,022 -15.56%
-
Tax Rate -3.67% 0.00% 0.00% 0.00% 0.15% 0.00% 0.00% -
Total Cost 16,974 22,183 24,203 31,157 16,923 25,400 16,048 3.80%
-
Net Worth 133,550 131,320 128,551 78,820 76,214 62,527 57,447 75.21%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div - - - - - 604 - -
Div Payout % - - - - - 31.75% - -
Equity
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Net Worth 133,550 131,320 128,551 78,820 76,214 62,527 57,447 75.21%
NOSH 100,128 100,000 99,853 62,895 61,963 30,206 29,920 123.24%
Ratio Analysis
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
NP Margin 12.13% 10.42% 12.37% 5.66% 13.68% 6.97% 15.85% -
ROE 1.75% 1.96% 2.66% 2.37% 3.52% 3.04% 5.26% -
Per Share
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 19.29 24.76 27.66 52.51 31.64 90.39 63.73 -54.82%
EPS 2.34 2.58 3.42 2.97 4.33 6.30 10.10 -62.17%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.3338 1.3132 1.2874 1.2532 1.23 2.07 1.92 -21.50%
Adjusted Per Share Value based on latest NOSH - 62,895
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 11.54 14.79 16.50 19.72 11.71 16.31 11.39 0.87%
EPS 1.40 1.54 2.04 1.12 1.60 1.14 1.80 -15.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.36 0.00 -
NAPS 0.7977 0.7843 0.7678 0.4708 0.4552 0.3735 0.3431 75.23%
Price Multiplier on Financial Quarter End Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/08/03 30/05/03 28/02/03 - - - - -
Price 1.68 0.88 0.78 0.00 0.00 0.00 0.00 -
P/RPS 8.71 3.55 2.82 0.00 0.00 0.00 0.00 -
P/EPS 71.79 34.11 22.81 0.00 0.00 0.00 0.00 -
EY 1.39 2.93 4.38 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 1.26 0.67 0.61 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 31/10/03 29/07/03 07/08/03 29/01/03 11/11/02 30/07/02 19/03/02 -
Price 1.91 1.18 1.12 0.85 0.00 0.00 0.00 -
P/RPS 9.90 4.77 4.05 1.62 0.00 0.00 0.00 -
P/EPS 81.62 45.74 32.75 28.62 0.00 0.00 0.00 -
EY 1.23 2.19 3.05 3.49 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.90 0.87 0.68 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