[MMM] YoY Annualized Quarter Result on 28-Feb-2005 [#2]

Announcement Date
26-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
28-Feb-2005 [#2]
Profit Trend
QoQ- -15.4%
YoY- 50.01%
View:
Show?
Annualized Quarter Result
30/09/07 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Revenue 0 85,564 97,936 122,410 112,054 121,286 67,410 -
PBT 0 -30,892 -32,628 15,442 10,214 10,566 10,188 -
Tax 0 -14,594 -86 0 80 0 0 -
NP 0 -45,486 -32,714 15,442 10,294 10,566 10,188 -
-
NP to SH 0 -45,486 -32,714 15,442 10,294 10,566 10,188 -
-
Tax Rate - - - 0.00% -0.78% 0.00% 0.00% -
Total Cost 0 131,050 130,650 106,968 101,760 110,720 57,222 -
-
Net Worth 0 19,721 176,937 152,186 139,691 128,813 57,532 -
Dividend
30/09/07 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Net Worth 0 19,721 176,937 152,186 139,691 128,813 57,532 -
NOSH 167,829 167,845 175,881 113,377 103,146 100,056 29,964 36.10%
Ratio Analysis
30/09/07 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
NP Margin 0.00% -53.16% -33.40% 12.61% 9.19% 8.71% 15.11% -
ROE 0.00% -230.64% -18.49% 10.15% 7.37% 8.20% 17.71% -
Per Share
30/09/07 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 0.00 50.98 55.68 107.97 108.64 121.22 224.96 -
EPS 0.00 -27.10 -18.60 13.62 9.98 10.56 34.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1175 1.006 1.3423 1.3543 1.2874 1.92 -
Adjusted Per Share Value based on latest NOSH - 113,189
30/09/07 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 0.00 51.10 58.49 73.11 66.93 72.44 40.26 -
EPS 0.00 -27.17 -19.54 9.22 6.15 6.31 6.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1178 1.0568 0.909 0.8343 0.7694 0.3436 -
Price Multiplier on Financial Quarter End Date
30/09/07 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 28/09/07 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 - -
Price 0.53 0.32 0.46 0.86 2.33 0.78 0.00 -
P/RPS 0.00 0.63 0.83 0.80 2.14 0.64 0.00 -
P/EPS 0.00 -1.18 -2.47 6.31 23.35 7.39 0.00 -
EY 0.00 -84.69 -40.43 15.84 4.28 13.54 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.72 0.46 0.64 1.72 0.61 0.00 -
Price Multiplier on Announcement Date
30/09/07 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date - 17/04/07 05/04/06 26/04/05 30/04/04 07/08/03 19/03/02 -
Price 0.00 0.31 0.49 0.81 1.58 1.12 0.00 -
P/RPS 0.00 0.61 0.88 0.75 1.45 0.92 0.00 -
P/EPS 0.00 -1.14 -2.63 5.95 15.83 10.61 0.00 -
EY 0.00 -87.42 -37.96 16.81 6.32 9.43 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.64 0.49 0.60 1.17 0.87 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