[MMM] YoY Cumulative Quarter Result on 31-May-2004 [#3]

Stock
[MMM] MALAYSIAN MERCHANT MARINE BHD
Announcement Date
30-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-May-2004 [#3]
Profit Trend
QoQ- 59.63%
YoY- 4.49%
Quarter Report
Latest QR
Upcoming QR
MMM's Result
MMM's Financial Summary
View:
Show?
Cumulative Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 56,301 73,275 92,117 87,295 85,406 61,008 27,995 12.34%
PBT -24,597 -28,810 7,929 8,174 7,863 6,997 6,507 -
Tax -5,483 -88 -30 42 0 0 -16 164.41%
NP -30,080 -28,898 7,899 8,216 7,863 6,997 6,491 -
-
NP to SH -30,080 -28,898 7,899 8,216 7,863 6,997 6,491 -
-
Tax Rate - - 0.38% -0.51% 0.00% 0.00% 0.25% -
Total Cost 86,381 102,173 84,218 79,079 77,543 54,011 21,504 26.06%
-
Net Worth 4,915 166,570 207,706 146,458 131,370 62,162 54,091 -32.93%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div - - 5,642 - - 600 - -
Div Payout % - - 71.43% - - 8.58% - -
Equity
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 4,915 166,570 207,706 146,458 131,370 62,162 54,091 -32.93%
NOSH 167,763 175,245 188,071 106,701 100,038 30,030 30,050 33.17%
Ratio Analysis
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin -53.43% -39.44% 8.57% 9.41% 9.21% 11.47% 23.19% -
ROE -611.95% -17.35% 3.80% 5.61% 5.99% 11.26% 12.00% -
Per Share
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 33.56 41.81 48.98 81.81 85.37 203.16 93.16 -15.64%
EPS -17.93 -16.49 4.20 7.70 7.86 23.30 21.60 -
DPS 0.00 0.00 3.00 0.00 0.00 2.00 0.00 -
NAPS 0.0293 0.9505 1.1044 1.3726 1.3132 2.07 1.80 -49.64%
Adjusted Per Share Value based on latest NOSH - 106,562
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 33.63 43.76 55.02 52.14 51.01 36.44 16.72 12.34%
EPS -17.97 -17.26 4.72 4.91 4.70 4.18 3.88 -
DPS 0.00 0.00 3.37 0.00 0.00 0.36 0.00 -
NAPS 0.0294 0.9949 1.2406 0.8748 0.7846 0.3713 0.3231 -32.92%
Price Multiplier on Financial Quarter End Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 - - -
Price 0.26 0.43 0.54 0.99 0.88 0.00 0.00 -
P/RPS 0.77 1.03 1.10 1.21 1.03 0.00 0.00 -
P/EPS -1.45 -2.61 12.86 12.86 11.20 0.00 0.00 -
EY -68.96 -38.35 7.78 7.78 8.93 0.00 0.00 -
DY 0.00 0.00 5.56 0.00 0.00 0.00 0.00 -
P/NAPS 8.87 0.45 0.49 0.72 0.67 0.00 0.00 -
Price Multiplier on Announcement Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 17/07/07 21/07/06 09/08/05 30/07/04 29/07/03 30/07/02 02/08/01 -
Price 0.31 0.38 0.59 1.01 1.18 0.00 0.00 -
P/RPS 0.92 0.91 1.20 1.23 1.38 0.00 0.00 -
P/EPS -1.73 -2.30 14.05 13.12 15.01 0.00 0.00 -
EY -57.84 -43.39 7.12 7.62 6.66 0.00 0.00 -
DY 0.00 0.00 5.08 0.00 0.00 0.00 0.00 -
P/NAPS 10.58 0.40 0.53 0.74 0.90 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