[MMM] QoQ Quarter Result on 31-Dec-2008 [#3]

Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 44.98%
YoY--%
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/05/08 CAGR
Revenue 14,593 9,770 5,354 10,000 20,131 3,351 18,343 -15.75%
PBT -5,797 -5,968 -5,582 -409 -284 -238 -4,111 29.37%
Tax 0 0 0 0 0 0 69 -
NP -5,797 -5,968 -5,582 -409 -284 -238 -4,042 31.03%
-
NP to SH -5,797 -5,968 -5,582 -241 -438 -238 -4,042 31.03%
-
Tax Rate - - - - - - - -
Total Cost 20,390 15,738 10,936 10,409 20,415 3,589 22,385 -6.75%
-
Net Worth -22,851 15,925 -29,388 -10,862 -10,512 -8,601 -7,916 121.34%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/05/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/05/08 CAGR
Net Worth -22,851 15,925 -29,388 -10,862 -10,512 -8,601 -7,916 121.34%
NOSH 168,028 167,640 167,934 172,142 168,461 169,999 167,717 0.13%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/05/08 CAGR
NP Margin -39.72% -61.08% -104.26% -4.09% -1.41% -7.10% -22.04% -
ROE 0.00% -37.47% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/05/08 CAGR
RPS 8.68 5.83 3.19 5.81 11.95 1.97 10.94 -15.92%
EPS -3.45 -3.56 -3.33 -0.14 -0.26 -0.14 -2.41 30.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.136 0.095 -0.175 -0.0631 -0.0624 -0.0506 -0.0472 121.03%
Adjusted Per Share Value based on latest NOSH - 172,142
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/05/08 CAGR
RPS 8.72 5.84 3.20 5.97 12.02 2.00 10.96 -15.74%
EPS -3.46 -3.56 -3.33 -0.14 -0.26 -0.14 -2.41 31.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1365 0.0951 -0.1755 -0.0649 -0.0628 -0.0514 -0.0473 121.29%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/05/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 30/05/08 -
Price 0.19 0.20 0.14 0.14 0.14 0.22 0.28 -
P/RPS 2.19 3.43 4.39 2.41 1.17 11.16 2.56 -11.04%
P/EPS -5.51 -5.62 -4.21 -100.00 -53.85 -157.14 -11.62 -42.83%
EY -18.16 -17.80 -23.74 -1.00 -1.86 -0.64 -8.61 74.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.11 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/05/08 CAGR
Date 25/11/09 27/08/09 28/05/09 23/02/09 27/11/08 15/08/08 28/07/08 -
Price 0.19 0.21 0.20 0.19 0.12 0.19 0.22 -
P/RPS 2.19 3.60 6.27 3.27 1.00 9.64 2.01 6.63%
P/EPS -5.51 -5.90 -6.02 -135.71 -46.15 -135.71 -9.13 -31.51%
EY -18.16 -16.95 -16.62 -0.74 -2.17 -0.74 -10.95 46.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.21 0.00 0.00 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