[MMM] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[MMM] MMM GROUP BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -17.7%
YoY- -38.97%
Quarter Report
Latest QR
Upcoming QR
MMM's Result
MMM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 9,720 12,476 22,041 39,709 44,790 37,257 12,766 -4.43%
PBT -6,893 -24,353 -5,440 10,536 17,252 15,656 10,817 -
Tax 0 0 0 0 0 0 -4 -
NP -6,893 -24,353 -5,440 10,536 17,252 15,656 10,813 -
-
NP to SH -6,830 -24,290 -5,376 10,536 17,262 15,656 10,813 -
-
Tax Rate - - - 0.00% 0.00% 0.00% 0.04% -
Total Cost 16,613 36,829 27,481 29,173 27,538 21,601 1,953 42.82%
-
Net Worth 27,825 120,454 136,451 73,157 76,990 55,072 11,668 15.57%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 27,825 120,454 136,451 73,157 76,990 55,072 11,668 15.57%
NOSH 239,464 1,198,552 1,061,052 509,806 238,434 224,512 71,897 22.18%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -70.92% -195.20% -24.68% 26.53% 38.52% 42.02% 84.70% -
ROE -24.55% -20.17% -3.94% 14.40% 22.42% 28.43% 92.67% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 4.06 1.04 2.08 7.79 18.79 16.59 17.76 -21.78%
EPS -2.85 -2.03 -0.51 2.07 7.24 6.97 15.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1162 0.1005 0.1286 0.1435 0.3229 0.2453 0.1623 -5.41%
Adjusted Per Share Value based on latest NOSH - 518,965
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.12 4.01 7.08 12.76 14.39 11.97 4.10 -4.44%
EPS -2.19 -7.80 -1.73 3.38 5.55 5.03 3.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0894 0.3869 0.4383 0.235 0.2473 0.1769 0.0375 15.56%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 - -
Price 0.215 0.025 0.085 0.10 0.14 0.24 0.00 -
P/RPS 5.30 2.40 4.09 1.28 0.75 1.45 0.00 -
P/EPS -7.54 -1.23 -16.78 4.84 1.93 3.44 0.00 -
EY -13.27 -81.07 -5.96 20.67 51.71 29.06 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 0.25 0.66 0.70 0.43 0.98 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 25/11/15 26/11/14 25/11/13 22/11/12 21/10/11 07/01/11 -
Price 0.25 0.03 0.07 0.10 0.14 0.27 0.00 -
P/RPS 6.16 2.88 3.37 1.28 0.75 1.63 0.00 -
P/EPS -8.76 -1.48 -13.82 4.84 1.93 3.87 0.00 -
EY -11.41 -67.56 -7.24 20.67 51.71 25.83 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 0.30 0.54 0.70 0.43 1.10 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