[MMM] YoY Quarter Result on 30-Nov-2006 [#1]

Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
30-Nov-2006 [#1]
Profit Trend
QoQ- 95.85%
YoY- 20.71%
View:
Show?
Quarter Result
30/06/08 30/11/07 30/06/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Revenue 3,351 39,848 0 26,791 27,371 33,811 25,358 -35.67%
PBT -238 -4,088 0 -4,916 -6,195 4,563 2,009 -
Tax 0 -1,109 0 -5 -11 0 27 -
NP -238 -5,197 0 -4,921 -6,206 4,563 2,036 -
-
NP to SH -238 -5,197 0 -4,921 -6,206 4,563 2,036 -
-
Tax Rate - - - - - 0.00% -1.34% -
Total Cost 3,589 45,045 0 31,712 33,577 29,248 23,322 -33.50%
-
Net Worth -8,601 -10,511 0 37,570 187,023 149,205 137,379 -
Dividend
30/06/08 30/11/07 30/06/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/11/07 30/06/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Net Worth -8,601 -10,511 0 37,570 187,023 149,205 137,379 -
NOSH 169,999 167,645 167,894 167,952 175,807 113,507 101,800 11.82%
Ratio Analysis
30/06/08 30/11/07 30/06/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
NP Margin -7.10% -13.04% 0.00% -18.37% -22.67% 13.50% 8.03% -
ROE 0.00% 0.00% 0.00% -13.10% -3.32% 3.06% 1.48% -
Per Share
30/06/08 30/11/07 30/06/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 1.97 23.77 0.00 15.95 15.57 29.79 24.91 -42.49%
EPS -0.14 -3.10 0.00 -2.93 -3.53 4.02 2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0506 -0.0627 0.00 0.2237 1.0638 1.3145 1.3495 -
Adjusted Per Share Value based on latest NOSH - 167,952
30/06/08 30/11/07 30/06/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 2.00 23.80 0.00 16.00 16.35 20.19 15.15 -35.69%
EPS -0.14 -3.10 0.00 -2.94 -3.71 2.73 1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0514 -0.0628 0.00 0.2244 1.117 0.8912 0.8205 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/11/07 30/06/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 30/06/08 30/11/07 29/06/07 30/11/06 30/11/05 30/11/04 28/11/03 -
Price 0.22 0.41 0.31 0.28 0.46 1.10 1.88 -
P/RPS 11.16 1.72 0.00 1.76 2.95 3.69 7.55 8.89%
P/EPS -157.14 -13.23 0.00 -9.56 -13.03 27.36 94.00 -
EY -0.64 -7.56 0.00 -10.46 -7.67 3.65 1.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.25 0.43 0.84 1.39 -
Price Multiplier on Announcement Date
30/06/08 30/11/07 30/06/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 15/08/08 25/01/08 - 27/02/07 27/01/06 24/01/05 30/01/04 -
Price 0.19 0.32 0.00 0.31 0.49 1.08 2.43 -
P/RPS 9.64 1.35 0.00 1.94 3.15 3.63 9.76 -0.26%
P/EPS -135.71 -10.32 0.00 -10.58 -13.88 26.87 121.50 -
EY -0.74 -9.69 0.00 -9.45 -7.20 3.72 0.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.39 0.46 0.82 1.80 -

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