[MMSV] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -109.09%
YoY- -553.03%
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 21,060 22,968 6,484 12,530 13,280 16,298 0 -
PBT 586 1,516 -2,186 -1,504 350 1,322 0 -
Tax 0 -10 0 308 -86 -302 0 -
NP 586 1,506 -2,186 -1,196 264 1,020 0 -
-
NP to SH 586 1,506 -2,186 -1,196 264 1,020 0 -
-
Tax Rate 0.00% 0.66% - - 24.57% 22.84% - -
Total Cost 20,474 21,462 8,670 13,726 13,016 15,278 0 -
-
Net Worth 0 19,643 22,838 24,243 26,399 27,967 0 -
Dividend
30/06/11 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
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 0 19,643 22,838 24,243 26,399 27,967 0 -
NOSH 164,736 163,695 163,134 161,621 165,000 164,516 0 -
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 2.78% 6.56% -33.71% -9.55% 1.99% 6.26% 0.00% -
ROE 0.00% 7.67% -9.57% -4.93% 1.00% 3.65% 0.00% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 12.78 14.03 3.97 7.75 8.05 9.91 0.00 -
EPS 0.36 0.92 1.34 -0.74 0.16 0.62 0.00 -
DPS 0.00 0.00 0.00 0.00 2.00 2.00 0.00 -
NAPS 0.00 0.12 0.14 0.15 0.16 0.17 0.00 -
Adjusted Per Share Value based on latest NOSH - 162,499
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 10.15 11.07 3.13 6.04 6.40 7.86 0.00 -
EPS 0.28 0.73 -1.05 -0.58 0.13 0.49 0.00 -
DPS 0.00 0.00 0.00 0.00 1.59 1.59 0.00 -
NAPS 0.00 0.0947 0.1101 0.1169 0.1273 0.1348 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 - -
Price 0.225 0.30 0.18 0.20 0.26 0.25 0.00 -
P/RPS 1.76 2.14 4.53 2.58 3.23 2.52 0.00 -
P/EPS 63.25 32.61 -13.43 -27.03 162.50 40.32 0.00 -
EY 1.58 3.07 -7.44 -3.70 0.62 2.48 0.00 -
DY 0.00 0.00 0.00 0.00 7.69 8.00 0.00 -
P/NAPS 0.00 2.50 1.29 1.33 1.63 1.47 0.00 -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 18/08/11 26/08/10 26/08/09 29/08/08 28/08/07 29/08/06 - -
Price 0.235 0.45 0.18 0.25 0.23 0.25 0.00 -
P/RPS 1.84 3.21 4.53 3.22 2.86 2.52 0.00 -
P/EPS 66.06 48.91 -13.43 -33.78 143.75 40.32 0.00 -
EY 1.51 2.04 -7.44 -2.96 0.70 2.48 0.00 -
DY 0.00 0.00 0.00 0.00 8.70 8.00 0.00 -
P/NAPS 0.00 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