[MMM] YoY Annualized Quarter Result on 30-Nov-2005 [#1]

Announcement Date
27-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
30-Nov-2005 [#1]
Profit Trend
QoQ- -542.97%
YoY- -236.01%
View:
Show?
Annualized Quarter Result
30/11/07 30/06/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Revenue 159,392 0 107,164 109,484 135,244 101,432 132,100 3.82%
PBT -16,352 0 -19,664 -24,780 18,252 8,036 7,472 -
Tax -4,436 0 -20 -44 0 108 0 -
NP -20,788 0 -19,684 -24,824 18,252 8,144 7,472 -
-
NP to SH -20,788 0 -19,684 -24,824 18,252 8,144 7,472 -
-
Tax Rate - - - - 0.00% -1.34% 0.00% -
Total Cost 180,180 0 126,848 134,308 116,992 93,288 124,628 7.64%
-
Net Worth -10,511 0 37,570 187,023 149,205 137,379 78,820 -
Dividend
30/11/07 30/06/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/07 30/06/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Net Worth -10,511 0 37,570 187,023 149,205 137,379 78,820 -
NOSH 167,645 167,763 167,952 175,807 113,507 101,800 62,895 21.64%
Ratio Analysis
30/11/07 30/06/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
NP Margin -13.04% 0.00% -18.37% -22.67% 13.50% 8.03% 5.66% -
ROE 0.00% 0.00% -52.39% -13.27% 12.23% 5.93% 9.48% -
Per Share
30/11/07 30/06/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 95.08 0.00 63.81 62.27 119.15 99.64 210.03 -14.65%
EPS -12.40 0.00 -11.72 -14.12 16.08 8.00 11.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0627 0.00 0.2237 1.0638 1.3145 1.3495 1.2532 -
Adjusted Per Share Value based on latest NOSH - 175,807
30/11/07 30/06/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 95.20 0.00 64.01 65.39 80.78 60.58 78.90 3.82%
EPS -12.42 0.00 -11.76 -14.83 10.90 4.86 4.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0628 0.00 0.2244 1.117 0.8912 0.8205 0.4708 -
Price Multiplier on Financial Quarter End Date
30/11/07 30/06/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 30/11/07 29/06/07 30/11/06 30/11/05 30/11/04 28/11/03 - -
Price 0.41 0.31 0.28 0.46 1.10 1.88 0.00 -
P/RPS 0.43 0.00 0.44 0.74 0.92 1.89 0.00 -
P/EPS -3.31 0.00 -2.39 -3.26 6.84 23.50 0.00 -
EY -30.24 0.00 -41.86 -30.70 14.62 4.26 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.25 0.43 0.84 1.39 0.00 -
Price Multiplier on Announcement Date
30/11/07 30/06/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 25/01/08 - 27/02/07 27/01/06 24/01/05 30/01/04 29/01/03 -
Price 0.32 0.00 0.31 0.49 1.08 2.43 0.85 -
P/RPS 0.34 0.00 0.49 0.79 0.91 2.44 0.40 -3.19%
P/EPS -2.58 0.00 -2.65 -3.47 6.72 30.38 7.15 -
EY -38.75 0.00 -37.81 -28.82 14.89 3.29 13.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.39 0.46 0.82 1.80 0.68 -

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