[MMM] YoY Cumulative Quarter Result on 31-May-2007 [#3]

Announcement Date
17-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-May-2007 [#3]
Profit Trend
QoQ- -32.26%
YoY- -4.09%
View:
Show?
Cumulative Result
31/12/08 31/05/08 31/12/07 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Revenue 76,043 42,561 0 56,301 73,275 92,117 87,295 -2.96%
PBT -13,039 -12,108 0 -24,597 -28,810 7,929 8,174 -
Tax 0 8,543 0 -5,483 -88 -30 42 -
NP -13,039 -3,565 0 -30,080 -28,898 7,899 8,216 -
-
NP to SH -4,482 -3,565 0 -30,080 -28,898 7,899 8,216 -
-
Tax Rate - - - - - 0.38% -0.51% -
Total Cost 89,082 46,126 0 86,381 102,173 84,218 79,079 2.62%
-
Net Worth -10,592 -7,937 0 4,915 166,570 207,706 146,458 -
Dividend
31/12/08 31/05/08 31/12/07 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Div - - - - - 5,642 - -
Div Payout % - - - - - 71.43% - -
Equity
31/12/08 31/05/08 31/12/07 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Net Worth -10,592 -7,937 0 4,915 166,570 207,706 146,458 -
NOSH 167,865 168,160 167,645 167,763 175,245 188,071 106,701 10.37%
Ratio Analysis
31/12/08 31/05/08 31/12/07 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
NP Margin -17.15% -8.38% 0.00% -53.43% -39.44% 8.57% 9.41% -
ROE 0.00% 0.00% 0.00% -611.95% -17.35% 3.80% 5.61% -
Per Share
31/12/08 31/05/08 31/12/07 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 45.30 25.31 0.00 33.56 41.81 48.98 81.81 -12.08%
EPS -2.67 -2.12 0.00 -17.93 -16.49 4.20 7.70 -
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS -0.0631 -0.0472 0.00 0.0293 0.9505 1.1044 1.3726 -
Adjusted Per Share Value based on latest NOSH - 167,894
31/12/08 31/05/08 31/12/07 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 45.42 25.42 0.00 33.63 43.76 55.02 52.14 -2.96%
EPS -2.68 -2.13 0.00 -17.97 -17.26 4.72 4.91 -
DPS 0.00 0.00 0.00 0.00 0.00 3.37 0.00 -
NAPS -0.0633 -0.0474 0.00 0.0294 0.9949 1.2406 0.8748 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/05/08 31/12/07 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 31/12/08 30/05/08 31/12/07 31/05/07 31/05/06 31/05/05 31/05/04 -
Price 0.14 0.28 0.31 0.26 0.43 0.54 0.99 -
P/RPS 0.31 1.11 0.00 0.77 1.03 1.10 1.21 -25.67%
P/EPS -5.24 -13.21 0.00 -1.45 -2.61 12.86 12.86 -
EY -19.07 -7.57 0.00 -68.96 -38.35 7.78 7.78 -
DY 0.00 0.00 0.00 0.00 0.00 5.56 0.00 -
P/NAPS 0.00 0.00 0.00 8.87 0.45 0.49 0.72 -
Price Multiplier on Announcement Date
31/12/08 31/05/08 31/12/07 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 23/02/09 28/07/08 - 17/07/07 21/07/06 09/08/05 30/07/04 -
Price 0.19 0.22 0.00 0.31 0.38 0.59 1.01 -
P/RPS 0.42 0.87 0.00 0.92 0.91 1.20 1.23 -20.87%
P/EPS -7.12 -10.38 0.00 -1.73 -2.30 14.05 13.12 -
EY -14.05 -9.64 0.00 -57.84 -43.39 7.12 7.62 -
DY 0.00 0.00 0.00 0.00 0.00 5.08 0.00 -
P/NAPS 0.00 0.00 0.00 10.58 0.40 0.53 0.74 -

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