[MMM] YoY Annualized Quarter Result on 29-Feb-2004 [#2]

Stock
[MMM] MALAYSIAN MERCHANT MARINE BHD
Announcement Date
30-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
29-Feb-2004 [#2]
Profit Trend
QoQ- 26.4%
YoY- -2.57%
Quarter Report
Latest QR
Upcoming QR
MMM's Result
MMM's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 85,564 97,936 122,410 112,054 121,286 67,410 36,354 15.32%
PBT -30,892 -32,628 15,442 10,214 10,566 10,188 7,164 -
Tax -14,594 -86 0 80 0 0 -28 183.54%
NP -45,486 -32,714 15,442 10,294 10,566 10,188 7,136 -
-
NP to SH -45,486 -32,714 15,442 10,294 10,566 10,188 7,136 -
-
Tax Rate - - 0.00% -0.78% 0.00% 0.00% 0.39% -
Total Cost 131,050 130,650 106,968 101,760 110,720 57,222 29,218 28.40%
-
Net Worth 19,721 176,937 152,186 139,691 128,813 57,532 50,114 -14.38%
Dividend
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 19,721 176,937 152,186 139,691 128,813 57,532 50,114 -14.38%
NOSH 167,845 175,881 113,377 103,146 100,056 29,964 30,008 33.21%
Ratio Analysis
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin -53.16% -33.40% 12.61% 9.19% 8.71% 15.11% 19.63% -
ROE -230.64% -18.49% 10.15% 7.37% 8.20% 17.71% 14.24% -
Per Share
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 50.98 55.68 107.97 108.64 121.22 224.96 121.15 -13.42%
EPS -27.10 -18.60 13.62 9.98 10.56 34.00 23.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1175 1.006 1.3423 1.3543 1.2874 1.92 1.67 -35.73%
Adjusted Per Share Value based on latest NOSH - 103,700
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 51.10 58.49 73.11 66.93 72.44 40.26 21.71 15.32%
EPS -27.17 -19.54 9.22 6.15 6.31 6.08 4.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1178 1.0568 0.909 0.8343 0.7694 0.3436 0.2993 -14.38%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 - - -
Price 0.32 0.46 0.86 2.33 0.78 0.00 0.00 -
P/RPS 0.63 0.83 0.80 2.14 0.64 0.00 0.00 -
P/EPS -1.18 -2.47 6.31 23.35 7.39 0.00 0.00 -
EY -84.69 -40.43 15.84 4.28 13.54 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.72 0.46 0.64 1.72 0.61 0.00 0.00 -
Price Multiplier on Announcement Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 17/04/07 05/04/06 26/04/05 30/04/04 07/08/03 19/03/02 21/05/01 -
Price 0.31 0.49 0.81 1.58 1.12 0.00 0.00 -
P/RPS 0.61 0.88 0.75 1.45 0.92 0.00 0.00 -
P/EPS -1.14 -2.63 5.95 15.83 10.61 0.00 0.00 -
EY -87.42 -37.96 16.81 6.32 9.43 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 0.49 0.60 1.17 0.87 0.00 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