[MMSV] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -1267.35%
YoY- -2483.33%
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 14,196 26,004 6,776 15,648 10,692 12,884 0 -
PBT -536 1,792 -1,840 -952 44 592 0 -
Tax 0 -76 0 380 -20 -296 0 -
NP -536 1,716 -1,840 -572 24 296 0 -
-
NP to SH -536 1,716 -1,840 -572 24 296 0 -
-
Tax Rate - 4.24% - - 45.45% 50.00% - -
Total Cost 14,732 24,288 8,616 16,220 10,668 12,588 0 -
-
Net Worth 18,599 19,800 22,999 23,833 26,239 25,159 0 -
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 18,599 19,800 22,999 23,833 26,239 25,159 0 -
NOSH 155,000 165,000 164,285 158,888 164,000 147,999 0 -
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin -3.78% 6.60% -27.15% -3.66% 0.22% 2.30% 0.00% -
ROE -2.88% 8.67% -8.00% -2.40% 0.09% 1.18% 0.00% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 9.16 15.76 4.12 9.85 6.52 8.71 0.00 -
EPS -0.32 1.04 -1.12 -0.36 0.00 0.20 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.14 0.15 0.16 0.17 0.00 -
Adjusted Per Share Value based on latest NOSH - 158,888
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 6.84 12.54 3.27 7.54 5.15 6.21 0.00 -
EPS -0.26 0.83 -0.89 -0.28 0.01 0.14 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0897 0.0954 0.1109 0.1149 0.1265 0.1213 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 - -
Price 0.24 0.17 0.10 0.20 0.24 0.28 0.00 -
P/RPS 2.62 1.08 2.42 2.03 3.68 3.22 0.00 -
P/EPS -69.40 16.35 -8.93 -55.56 1,640.00 140.00 0.00 -
EY -1.44 6.12 -11.20 -1.80 0.06 0.71 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.42 0.71 1.33 1.50 1.65 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 23/05/11 25/05/10 20/05/09 26/05/08 30/05/07 30/05/06 - -
Price 0.23 0.35 0.14 0.22 0.25 0.27 0.00 -
P/RPS 2.51 2.22 3.39 2.23 3.83 3.10 0.00 -
P/EPS -66.51 33.65 -12.50 -61.11 1,708.33 135.00 0.00 -
EY -1.50 2.97 -8.00 -1.64 0.06 0.74 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.92 1.00 1.47 1.56 1.59 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