[MMM] YoY Annualized Quarter Result on 31-May-2003 [#3]

Stock
[MMM] MALAYSIAN MERCHANT MARINE BHD
Announcement Date
29-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-May-2003 [#3]
Profit Trend
QoQ- -0.78%
YoY- 12.38%
Quarter Report
Latest QR
Upcoming QR
MMM's Result
MMM's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Revenue 97,700 122,822 116,393 113,874 81,344 37,326 35,512 18.36%
PBT -38,413 10,572 10,898 10,484 9,329 8,676 7,210 -
Tax -117 -40 56 0 0 -21 -17 37.89%
NP -38,530 10,532 10,954 10,484 9,329 8,654 7,193 -
-
NP to SH -38,530 10,532 10,954 10,484 9,329 8,654 7,193 -
-
Tax Rate - 0.38% -0.51% 0.00% 0.00% 0.24% 0.24% -
Total Cost 136,230 112,290 105,438 103,390 72,014 28,672 28,318 29.91%
-
Net Worth 166,570 207,706 146,458 131,370 62,162 54,091 47,655 23.17%
Dividend
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Div - 7,522 - - 800 - - -
Div Payout % - 71.43% - - 8.58% - - -
Equity
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Net Worth 166,570 207,706 146,458 131,370 62,162 54,091 47,655 23.17%
NOSH 175,245 188,071 106,701 100,038 30,030 30,050 29,972 34.20%
Ratio Analysis
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
NP Margin -39.44% 8.57% 9.41% 9.21% 11.47% 23.19% 20.26% -
ROE -23.13% 5.07% 7.48% 7.98% 15.01% 16.00% 15.09% -
Per Share
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 55.75 65.31 109.08 113.83 270.88 124.21 118.48 -11.80%
EPS -21.99 5.60 10.27 10.48 31.07 28.80 24.00 -
DPS 0.00 4.00 0.00 0.00 2.67 0.00 0.00 -
NAPS 0.9505 1.1044 1.3726 1.3132 2.07 1.80 1.59 -8.21%
Adjusted Per Share Value based on latest NOSH - 100,000
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 58.35 73.36 69.52 68.01 48.58 22.29 21.21 18.36%
EPS -23.01 6.29 6.54 6.26 5.57 5.17 4.30 -
DPS 0.00 4.49 0.00 0.00 0.48 0.00 0.00 -
NAPS 0.9949 1.2406 0.8748 0.7846 0.3713 0.3231 0.2846 23.18%
Price Multiplier on Financial Quarter End Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 31/05/06 31/05/05 31/05/04 30/05/03 - - - -
Price 0.43 0.54 0.99 0.88 0.00 0.00 0.00 -
P/RPS 0.77 0.83 0.91 0.77 0.00 0.00 0.00 -
P/EPS -1.96 9.64 9.64 8.40 0.00 0.00 0.00 -
EY -51.13 10.37 10.37 11.91 0.00 0.00 0.00 -
DY 0.00 7.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.72 0.67 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 21/07/06 09/08/05 30/07/04 29/07/03 30/07/02 02/08/01 24/07/00 -
Price 0.38 0.59 1.01 1.18 0.00 0.00 0.00 -
P/RPS 0.68 0.90 0.93 1.04 0.00 0.00 0.00 -
P/EPS -1.73 10.54 9.84 11.26 0.00 0.00 0.00 -
EY -57.86 9.49 10.17 8.88 0.00 0.00 0.00 -
DY 0.00 6.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.53 0.74 0.90 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