[MMM] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[MMM] MMM GROUP BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -14.19%
YoY- -39.82%
Quarter Report
Latest QR
Upcoming QR
MMM's Result
MMM's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 30,039 34,829 40,955 45,244 45,577 44,766 42,198 -20.29%
PBT 4,081 7,472 10,872 13,571 15,128 15,909 16,437 -60.53%
Tax -2,323 -2,323 -4,170 -4,170 -4,170 -4,170 0 -
NP 1,758 5,149 6,702 9,401 10,958 11,739 16,437 -77.49%
-
NP to SH 1,819 5,167 6,718 9,414 10,971 11,754 16,445 -76.98%
-
Tax Rate 56.92% 31.09% 38.36% 30.73% 27.56% 26.21% 0.00% -
Total Cost 28,281 29,680 34,253 35,843 34,619 33,027 25,761 6.42%
-
Net Worth 149,438 138,928 74,471 86,727 83,719 41,193 80,840 50.67%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 149,438 138,928 74,471 86,727 83,719 41,193 80,840 50.67%
NOSH 1,090,000 1,015,555 518,965 504,814 503,424 258,913 250,357 166.87%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 5.85% 14.78% 16.36% 20.78% 24.04% 26.22% 38.95% -
ROE 1.22% 3.72% 9.02% 10.85% 13.10% 28.53% 20.34% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.76 3.43 7.89 8.96 9.05 17.29 16.86 -70.10%
EPS 0.17 0.51 1.29 1.86 2.18 4.54 6.57 -91.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1371 0.1368 0.1435 0.1718 0.1663 0.1591 0.3229 -43.53%
Adjusted Per Share Value based on latest NOSH - 504,814
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 9.65 11.19 13.16 14.53 14.64 14.38 13.56 -20.30%
EPS 0.58 1.66 2.16 3.02 3.52 3.78 5.28 -77.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.4463 0.2392 0.2786 0.2689 0.1323 0.2597 50.66%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.095 0.085 0.10 0.155 0.135 0.14 0.14 -
P/RPS 3.45 2.48 1.27 1.73 1.49 0.81 0.83 158.74%
P/EPS 56.93 16.71 7.73 8.31 6.19 3.08 2.13 795.73%
EY 1.76 5.99 12.94 12.03 16.14 32.43 46.92 -88.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.62 0.70 0.90 0.81 0.88 0.43 37.10%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 26/02/14 25/11/13 29/08/13 24/04/13 27/03/13 22/11/12 -
Price 0.08 0.105 0.10 0.115 0.135 0.135 0.14 -
P/RPS 2.90 3.06 1.27 1.28 1.49 0.78 0.83 130.43%
P/EPS 47.94 20.64 7.73 6.17 6.19 2.97 2.13 698.67%
EY 2.09 4.85 12.94 16.22 16.14 33.63 46.92 -87.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.77 0.70 0.67 0.81 0.85 0.43 22.10%

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