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

Stock
[MMM] MALAYSIAN MERCHANT MARINE BHD
Announcement Date
17-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-May-2007 [#3]
Profit Trend
QoQ- 58.83%
YoY- 41.5%
Quarter Report
Latest QR
Upcoming QR
MMM's Result
MMM's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/05/08 31/12/07 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Revenue 10,000 18,343 0 13,519 24,307 30,912 31,268 -21.99%
PBT -409 -4,111 0 -9,150 -12,496 208 3,067 -
Tax 0 69 0 1,813 -45 -30 2 -
NP -409 -4,042 0 -7,337 -12,541 178 3,069 -
-
NP to SH -241 -4,042 0 -7,337 -12,541 178 3,069 -
-
Tax Rate - - - - - 14.42% -0.07% -
Total Cost 10,409 22,385 0 20,856 36,848 30,734 28,199 -19.52%
-
Net Worth -10,862 -7,916 0 4,919 165,558 11,632 146,267 -
Dividend
31/12/08 31/05/08 31/12/07 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Div - - - - - 315 - -
Div Payout % - - - - - 177.51% - -
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 -10,862 -7,916 0 4,919 165,558 11,632 146,267 -
NOSH 172,142 167,717 167,645 167,894 174,180 10,532 106,562 11.01%
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 -4.09% -22.04% 0.00% -54.27% -51.59% 0.58% 9.82% -
ROE 0.00% 0.00% 0.00% -149.15% -7.57% 1.53% 2.10% -
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 5.81 10.94 0.00 8.05 13.96 293.49 29.34 -29.73%
EPS -0.14 -2.41 0.00 -4.37 -7.20 -1.69 2.88 -
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 5.97 10.96 0.00 8.07 14.52 18.46 18.68 -22.00%
EPS -0.14 -2.41 0.00 -4.38 -7.49 0.11 1.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.19 0.00 -
NAPS -0.0649 -0.0473 0.00 0.0294 0.9888 0.0695 0.8736 -
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 2.41 2.56 0.00 3.23 3.08 0.18 3.37 -7.04%
P/EPS -100.00 -11.62 0.00 -5.95 -5.97 31.95 34.38 -
EY -1.00 -8.61 0.00 -16.81 -16.74 3.13 2.91 -
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 3.27 2.01 0.00 3.85 2.72 0.20 3.44 -1.09%
P/EPS -135.71 -9.13 0.00 -7.09 -5.28 34.91 35.07 -
EY -0.74 -10.95 0.00 -14.10 -18.95 2.86 2.85 -
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