[MMM] YoY Annualized Quarter Result on 30-Nov-2007 [#1]

Announcement Date
25-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
30-Nov-2007 [#1]
Profit Trend
QoQ--%
YoY- -5.61%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/11/07 30/06/07 30/11/06 30/11/05 CAGR
Revenue 1,152 39,080 183,648 159,392 0 107,164 109,484 -62.97%
PBT -20,644 -23,872 -49,384 -16,352 0 -19,664 -24,780 -3.90%
Tax 0 0 34,172 -4,436 0 -20 -44 -
NP -20,644 -23,872 -15,212 -20,788 0 -19,684 -24,824 -3.94%
-
NP to SH -20,644 -23,872 -15,212 -20,788 0 -19,684 -24,824 -3.94%
-
Tax Rate - - - - - - - -
Total Cost 21,796 62,952 198,860 180,180 0 126,848 134,308 -32.74%
-
Net Worth -145,111 15,925 -8,477 -10,511 0 37,570 187,023 -
Dividend
30/06/10 30/06/09 30/06/08 30/11/07 30/06/07 30/11/06 30/11/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/11/07 30/06/07 30/11/06 30/11/05 CAGR
Net Worth -145,111 15,925 -8,477 -10,511 0 37,570 187,023 -
NOSH 167,564 167,640 167,533 167,645 167,763 167,952 175,807 -1.04%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/11/07 30/06/07 30/11/06 30/11/05 CAGR
NP Margin -1,792.01% -61.08% -8.28% -13.04% 0.00% -18.37% -22.67% -
ROE 0.00% -149.89% 0.00% 0.00% 0.00% -52.39% -13.27% -
Per Share
30/06/10 30/06/09 30/06/08 30/11/07 30/06/07 30/11/06 30/11/05 CAGR
RPS 0.69 23.31 109.62 95.08 0.00 63.81 62.27 -62.55%
EPS -12.32 -14.24 -9.08 -12.40 0.00 -11.72 -14.12 -2.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.866 0.095 -0.0506 -0.0627 0.00 0.2237 1.0638 -
Adjusted Per Share Value based on latest NOSH - 167,645
30/06/10 30/06/09 30/06/08 30/11/07 30/06/07 30/11/06 30/11/05 CAGR
RPS 0.69 23.34 109.69 95.20 0.00 64.01 65.39 -62.95%
EPS -12.33 -14.26 -9.09 -12.42 0.00 -11.76 -14.83 -3.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.8667 0.0951 -0.0506 -0.0628 0.00 0.2244 1.117 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/11/07 30/06/07 30/11/06 30/11/05 CAGR
Date 30/06/10 30/06/09 30/06/08 30/11/07 29/06/07 30/11/06 30/11/05 -
Price 0.03 0.20 0.22 0.41 0.31 0.28 0.46 -
P/RPS 4.36 0.86 0.20 0.43 0.00 0.44 0.74 47.24%
P/EPS -0.24 -1.40 -2.42 -3.31 0.00 -2.39 -3.26 -43.40%
EY -410.67 -71.20 -41.27 -30.24 0.00 -41.86 -30.70 76.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.11 0.00 0.00 0.00 1.25 0.43 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/11/07 30/06/07 30/11/06 30/11/05 CAGR
Date 30/08/10 27/08/09 15/08/08 25/01/08 - 27/02/07 27/01/06 -
Price 0.015 0.21 0.19 0.32 0.00 0.31 0.49 -
P/RPS 2.18 0.90 0.17 0.34 0.00 0.49 0.79 24.78%
P/EPS -0.12 -1.47 -2.09 -2.58 0.00 -2.65 -3.47 -52.00%
EY -821.33 -67.81 -47.79 -38.75 0.00 -37.81 -28.82 107.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.21 0.00 0.00 0.00 1.39 0.46 -

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