[MMM] YoY Annualized Quarter Result on 31-Aug-2003 [#4]

Stock
[MMM] MALAYSIAN MERCHANT MARINE BHD
Announcement Date
31-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-Aug-2003 [#4]
Profit Trend
QoQ- -2.64%
YoY- 5.44%
Quarter Report
Latest QR
Upcoming QR
MMM's Result
MMM's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 97,403 127,003 119,544 104,723 80,614 38,831 36,256 17.89%
PBT -148,514 5,678 11,036 10,124 9,684 8,741 5,720 -
Tax -91 -74 -93 83 -4 -14 0 -
NP -148,605 5,604 10,943 10,207 9,680 8,727 5,720 -
-
NP to SH -148,605 5,604 10,943 10,207 9,680 8,727 5,720 -
-
Tax Rate - 1.30% 0.84% -0.82% 0.04% 0.16% 0.00% -
Total Cost 246,008 121,399 108,601 94,516 70,934 30,104 30,536 41.56%
-
Net Worth 47,456 28,119,896 138,191 133,458 60,685 55,780 47,932 -0.16%
Dividend
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Div - 7,675 2,169 - 1,726 - - -
Div Payout % - 136.96% 19.82% - 17.84% - - -
Equity
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Net Worth 47,456 28,119,896 138,191 133,458 60,685 55,780 47,932 -0.16%
NOSH 173,389 255,844 108,453 100,058 49,337 29,989 30,530 33.55%
Ratio Analysis
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
NP Margin -152.57% 4.41% 9.15% 9.75% 12.01% 22.47% 15.78% -
ROE -313.14% 0.02% 7.92% 7.65% 15.95% 15.65% 11.93% -
Per Share
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 56.18 49.64 110.23 104.66 163.39 129.48 118.76 -11.72%
EPS -85.70 2.19 10.09 10.20 19.62 29.10 19.10 -
DPS 0.00 3.00 2.00 0.00 3.50 0.00 0.00 -
NAPS 0.2737 109.91 1.2742 1.3338 1.23 1.86 1.57 -25.24%
Adjusted Per Share Value based on latest NOSH - 100,128
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 58.18 75.86 71.40 62.55 48.15 23.19 21.65 17.90%
EPS -88.76 3.35 6.54 6.10 5.78 5.21 3.42 -
DPS 0.00 4.58 1.30 0.00 1.03 0.00 0.00 -
NAPS 0.2834 167.9516 0.8254 0.7971 0.3625 0.3332 0.2863 -0.16%
Price Multiplier on Financial Quarter End Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 31/08/06 31/08/05 31/08/04 29/08/03 - - - -
Price 0.31 0.54 1.02 1.68 0.00 0.00 0.00 -
P/RPS 0.55 1.09 0.93 1.61 0.00 0.00 0.00 -
P/EPS -0.36 24.65 10.11 16.47 0.00 0.00 0.00 -
EY -276.47 4.06 9.89 6.07 0.00 0.00 0.00 -
DY 0.00 5.56 1.96 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.00 0.80 1.26 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 31/10/06 26/10/05 29/10/04 31/10/03 11/11/02 07/11/01 01/11/00 -
Price 0.31 0.51 1.05 1.91 0.00 0.00 0.00 -
P/RPS 0.55 1.03 0.95 1.82 0.00 0.00 0.00 -
P/EPS -0.36 23.28 10.41 18.72 0.00 0.00 0.00 -
EY -276.47 4.29 9.61 5.34 0.00 0.00 0.00 -
DY 0.00 5.88 1.90 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.00 0.82 1.43 0.00 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