[MMM] YoY Quarter Result on 30-Nov-2002 [#1]

Announcement Date
29-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
30-Nov-2002 [#1]
Profit Trend
QoQ- -30.38%
YoY- -9.85%
Quarter Report
View:
Show?
Quarter Result
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Revenue 27,371 33,811 25,358 33,025 14,635 8,768 8,024 -1.29%
PBT -6,195 4,563 2,009 1,868 2,072 1,418 1,255 -
Tax -11 0 27 0 0 -14 11 -
NP -6,206 4,563 2,036 1,868 2,072 1,404 1,266 -
-
NP to SH -6,206 4,563 2,036 1,868 2,072 1,404 1,266 -
-
Tax Rate - 0.00% -1.34% 0.00% 0.00% 0.99% -0.88% -
Total Cost 33,577 29,248 23,322 31,157 12,563 7,364 6,758 -1.68%
-
Net Worth 187,023 149,205 137,379 78,820 57,655 45,489 46,209 -1.47%
Dividend
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Net Worth 187,023 149,205 137,379 78,820 57,655 45,489 46,209 -1.47%
NOSH 175,807 113,507 101,800 62,895 30,028 28,080 31,650 -1.80%
Ratio Analysis
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
NP Margin -22.67% 13.50% 8.03% 5.66% 14.16% 16.01% 15.78% -
ROE -3.32% 3.06% 1.48% 2.37% 3.59% 3.09% 2.74% -
Per Share
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
RPS 15.57 29.79 24.91 52.51 48.74 31.23 25.35 0.51%
EPS -3.53 4.02 2.00 2.97 6.90 5.00 4.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0638 1.3145 1.3495 1.2532 1.92 1.62 1.46 0.33%
Adjusted Per Share Value based on latest NOSH - 62,895
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
RPS 16.35 20.19 15.15 19.72 8.74 5.24 4.79 -1.29%
EPS -3.71 2.73 1.22 1.12 1.24 0.84 0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.117 0.8912 0.8205 0.4708 0.3444 0.2717 0.276 -1.47%
Price Multiplier on Financial Quarter End Date
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Date 30/11/05 30/11/04 28/11/03 - - - - -
Price 0.46 1.10 1.88 0.00 0.00 0.00 0.00 -
P/RPS 2.95 3.69 7.55 0.00 0.00 0.00 0.00 -100.00%
P/EPS -13.03 27.36 94.00 0.00 0.00 0.00 0.00 -100.00%
EY -7.67 3.65 1.06 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.84 1.39 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Date 27/01/06 24/01/05 30/01/04 29/01/03 31/01/02 19/01/01 26/01/00 -
Price 0.49 1.08 2.43 0.85 0.00 0.00 0.00 -
P/RPS 3.15 3.63 9.76 1.62 0.00 0.00 0.00 -100.00%
P/EPS -13.88 26.87 121.50 28.62 0.00 0.00 0.00 -100.00%
EY -7.20 3.72 0.82 3.49 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.82 1.80 0.68 0.00 0.00 0.00 -100.00%

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