[MMM] YoY Quarter Result on 31-Mar-2010 [#3]

Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 95.07%
YoY- 95.07%
View:
Show?
Quarter Result
31/03/10 31/12/09 31/12/08 31/03/09 31/05/08 31/12/07 31/05/07 CAGR
Revenue 0 5,354 10,000 5,354 18,343 0 13,519 -
PBT -275 -5,582 -409 -5,582 -4,111 0 -9,150 -70.94%
Tax 0 0 0 0 69 0 1,813 -
NP -275 -5,582 -409 -5,582 -4,042 0 -7,337 -68.59%
-
NP to SH -275 -5,582 -241 -5,582 -4,042 0 -7,337 -68.59%
-
Tax Rate - - - - - - - -
Total Cost 275 10,936 10,409 10,936 22,385 0 20,856 -78.27%
-
Net Worth -91,781 -29,334 -10,862 -29,388 -7,916 0 4,919 -
Dividend
31/03/10 31/12/09 31/12/08 31/03/09 31/05/08 31/12/07 31/05/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 31/12/08 31/03/09 31/05/08 31/12/07 31/05/07 CAGR
Net Worth -91,781 -29,334 -10,862 -29,388 -7,916 0 4,919 -
NOSH 171,875 167,627 172,142 167,934 167,717 167,645 167,894 0.82%
Ratio Analysis
31/03/10 31/12/09 31/12/08 31/03/09 31/05/08 31/12/07 31/05/07 CAGR
NP Margin 0.00% -104.26% -4.09% -104.26% -22.04% 0.00% -54.27% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -149.15% -
Per Share
31/03/10 31/12/09 31/12/08 31/03/09 31/05/08 31/12/07 31/05/07 CAGR
RPS 0.00 3.19 5.81 3.19 10.94 0.00 8.05 -
EPS -0.16 -3.33 -0.14 -3.33 -2.41 0.00 -4.37 -68.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.534 -0.175 -0.0631 -0.175 -0.0472 0.00 0.0293 -
Adjusted Per Share Value based on latest NOSH - 171,875
31/03/10 31/12/09 31/12/08 31/03/09 31/05/08 31/12/07 31/05/07 CAGR
RPS 0.00 3.20 5.97 3.20 10.96 0.00 8.07 -
EPS -0.16 -3.33 -0.14 -3.33 -2.41 0.00 -4.38 -68.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5482 -0.1752 -0.0649 -0.1755 -0.0473 0.00 0.0294 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 31/12/08 31/03/09 31/05/08 31/12/07 31/05/07 CAGR
Date 31/03/10 31/12/09 31/12/08 31/03/09 30/05/08 31/12/07 31/05/07 -
Price 0.03 0.17 0.14 0.14 0.28 0.31 0.26 -
P/RPS 0.00 5.32 2.41 4.39 2.56 0.00 3.23 -
P/EPS -18.75 -5.11 -100.00 -4.21 -11.62 0.00 -5.95 49.89%
EY -5.33 -19.59 -1.00 -23.74 -8.61 0.00 -16.81 -33.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 8.87 -
Price Multiplier on Announcement Date
31/03/10 31/12/09 31/12/08 31/03/09 31/05/08 31/12/07 31/05/07 CAGR
Date 25/02/11 12/02/10 23/02/09 28/05/09 28/07/08 - 17/07/07 -
Price 0.015 0.17 0.19 0.20 0.22 0.00 0.31 -
P/RPS 0.00 5.32 3.27 6.27 2.01 0.00 3.85 -
P/EPS -9.38 -5.11 -135.71 -6.02 -9.13 0.00 -7.09 10.37%
EY -10.67 -19.59 -0.74 -16.62 -10.95 0.00 -14.10 -9.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 10.58 -

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