[MMM] QoQ TTM Result on 31-Aug-2005 [#4]

Stock
[MMM] MALAYSIAN MERCHANT MARINE BHD
Announcement Date
26-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-Aug-2005 [#4]
Profit Trend
QoQ- -47.26%
YoY- -48.79%
Quarter Report
Latest QR
Upcoming QR
MMM's Result
MMM's Financial Summary
View:
Show?
TTM Result
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Revenue 108,161 114,766 120,563 127,003 124,366 124,722 127,997 -10.62%
PBT -31,061 -18,357 -5,080 5,678 10,791 13,650 13,590 -
Tax -132 -117 -85 -74 -165 -133 -120 6.56%
NP -31,193 -18,474 -5,165 5,604 10,626 13,517 13,470 -
-
NP to SH -31,193 -18,474 -5,165 5,604 10,626 13,517 13,470 -
-
Tax Rate - - - 1.30% 1.53% 0.97% 0.88% -
Total Cost 139,354 133,240 125,728 121,399 113,740 111,205 114,527 13.98%
-
Net Worth 165,558 176,676 187,023 194,202 11,632 151,934 149,205 7.18%
Dividend
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Div - 315 315 315 2,488 2,172 2,172 -
Div Payout % - 0.00% 0.00% 5.64% 23.42% 16.08% 16.13% -
Equity
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Net Worth 165,558 176,676 187,023 194,202 11,632 151,934 149,205 7.18%
NOSH 174,180 175,622 175,807 176,692 10,532 113,189 113,507 33.07%
Ratio Analysis
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
NP Margin -28.84% -16.10% -4.28% 4.41% 8.54% 10.84% 10.52% -
ROE -18.84% -10.46% -2.76% 2.89% 91.35% 8.90% 9.03% -
Per Share
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 62.10 65.35 68.58 71.88 1,180.78 110.19 112.77 -32.84%
EPS -17.91 -10.52 -2.94 3.17 100.89 11.94 11.87 -
DPS 0.00 0.18 0.18 0.18 23.63 1.92 1.91 -
NAPS 0.9505 1.006 1.0638 1.0991 1.1044 1.3423 1.3145 -19.45%
Adjusted Per Share Value based on latest NOSH - 176,692
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 64.60 68.55 72.01 75.86 74.28 74.49 76.45 -10.62%
EPS -18.63 -11.03 -3.08 3.35 6.35 8.07 8.05 -
DPS 0.00 0.19 0.19 0.19 1.49 1.30 1.30 -
NAPS 0.9888 1.0552 1.117 1.1599 0.0695 0.9075 0.8912 7.18%
Price Multiplier on Financial Quarter End Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 -
Price 0.43 0.46 0.46 0.54 0.54 0.86 1.10 -
P/RPS 0.69 0.70 0.67 0.75 0.05 0.78 0.98 -20.87%
P/EPS -2.40 -4.37 -15.66 17.03 0.54 7.20 9.27 -
EY -41.65 -22.87 -6.39 5.87 186.83 13.89 10.79 -
DY 0.00 0.39 0.39 0.33 43.76 2.23 1.74 -
P/NAPS 0.45 0.46 0.43 0.49 0.49 0.64 0.84 -34.06%
Price Multiplier on Announcement Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 21/07/06 05/04/06 27/01/06 26/10/05 09/08/05 26/04/05 24/01/05 -
Price 0.38 0.49 0.49 0.51 0.59 0.81 1.08 -
P/RPS 0.61 0.75 0.71 0.71 0.05 0.74 0.96 -26.10%
P/EPS -2.12 -4.66 -16.68 16.08 0.58 6.78 9.10 -
EY -47.13 -21.47 -6.00 6.22 171.00 14.74 10.99 -
DY 0.00 0.37 0.37 0.35 40.05 2.37 1.77 -
P/NAPS 0.40 0.49 0.46 0.46 0.53 0.60 0.82 -38.05%

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