[MMSV] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 1000.0%
YoY- -74.12%
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 22,968 6,484 12,530 13,280 16,298 0 -
PBT 1,516 -2,186 -1,504 350 1,322 0 -
Tax -10 0 308 -86 -302 0 -
NP 1,506 -2,186 -1,196 264 1,020 0 -
-
NP to SH 1,506 -2,186 -1,196 264 1,020 0 -
-
Tax Rate 0.66% - - 24.57% 22.84% - -
Total Cost 21,462 8,670 13,726 13,016 15,278 0 -
-
Net Worth 19,643 22,838 24,243 26,399 27,967 0 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - 3,300 3,290 - -
Div Payout % - - - 1,250.00% 322.58% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 19,643 22,838 24,243 26,399 27,967 0 -
NOSH 163,695 163,134 161,621 165,000 164,516 0 -
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 6.56% -33.71% -9.55% 1.99% 6.26% 0.00% -
ROE 7.67% -9.57% -4.93% 1.00% 3.65% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 14.03 3.97 7.75 8.05 9.91 0.00 -
EPS 0.92 1.34 -0.74 0.16 0.62 0.00 -
DPS 0.00 0.00 0.00 2.00 2.00 0.00 -
NAPS 0.12 0.14 0.15 0.16 0.17 0.00 -
Adjusted Per Share Value based on latest NOSH - 158,750
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 11.57 3.27 6.31 6.69 8.21 0.00 -
EPS 0.76 -1.10 -0.60 0.13 0.51 0.00 -
DPS 0.00 0.00 0.00 1.66 1.66 0.00 -
NAPS 0.099 0.1151 0.1222 0.133 0.1409 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 - -
Price 0.30 0.18 0.20 0.26 0.25 0.00 -
P/RPS 2.14 4.53 2.58 3.23 2.52 0.00 -
P/EPS 32.61 -13.43 -27.03 162.50 40.32 0.00 -
EY 3.07 -7.44 -3.70 0.62 2.48 0.00 -
DY 0.00 0.00 0.00 7.69 8.00 0.00 -
P/NAPS 2.50 1.29 1.33 1.63 1.47 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/10 26/08/09 29/08/08 28/08/07 29/08/06 - -
Price 0.45 0.18 0.25 0.23 0.25 0.00 -
P/RPS 3.21 4.53 3.22 2.86 2.52 0.00 -
P/EPS 48.91 -13.43 -33.78 143.75 40.32 0.00 -
EY 2.04 -7.44 -2.96 0.70 2.48 0.00 -
DY 0.00 0.00 0.00 8.70 8.00 0.00 -
P/NAPS 3.75 1.29 1.67 1.44 1.47 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