[MMSV] YoY TTM Result on 30-Jun-2009 [#2]

Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -9.74%
YoY- -80.73%
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 17,844 24,785 14,625 10,879 13,090 14,206 26,463 -6.35%
PBT -8,006 -49 -3,016 -1,427 -834 232 3,672 -
Tax -440 -3 -5 86 92 -36 -2,122 -23.04%
NP -8,446 -52 -3,021 -1,341 -742 196 1,550 -
-
NP to SH -8,446 -52 -3,021 -1,341 -742 196 1,550 -
-
Tax Rate - - - - - 15.52% 57.79% -
Total Cost 26,290 24,837 17,646 12,220 13,832 14,010 24,913 0.89%
-
Net Worth 22,946 0 19,439 22,723 24,375 25,399 27,451 -2.94%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 22,946 0 19,439 22,723 24,375 25,399 27,451 -2.94%
NOSH 163,902 161,851 161,999 162,307 162,499 158,750 161,481 0.24%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -47.33% -0.21% -20.66% -12.33% -5.67% 1.38% 5.86% -
ROE -36.81% 0.00% -15.54% -5.90% -3.04% 0.77% 5.65% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 10.89 15.31 9.03 6.70 8.06 8.95 16.39 -6.58%
EPS -5.15 -0.03 -1.86 -0.83 -0.46 0.12 0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.00 0.12 0.14 0.15 0.16 0.17 -3.18%
Adjusted Per Share Value based on latest NOSH - 162,307
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 8.60 11.95 7.05 5.24 6.31 6.85 12.76 -6.35%
EPS -4.07 -0.03 -1.46 -0.65 -0.36 0.09 0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1106 0.00 0.0937 0.1095 0.1175 0.1224 0.1323 -2.93%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.11 0.225 0.30 0.18 0.20 0.26 0.25 -
P/RPS 1.01 1.47 3.32 2.69 2.48 2.91 1.53 -6.68%
P/EPS -2.13 -700.32 -16.09 -21.79 -43.80 210.59 26.05 -
EY -46.85 -0.14 -6.22 -4.59 -2.28 0.47 3.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.00 2.50 1.29 1.33 1.63 1.47 -9.82%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 24/08/12 18/08/11 26/08/10 26/08/09 29/08/08 28/08/07 29/08/06 -
Price 0.10 0.235 0.45 0.18 0.25 0.23 0.25 -
P/RPS 0.92 1.53 4.98 2.69 3.10 2.57 1.53 -8.12%
P/EPS -1.94 -731.45 -24.13 -21.79 -54.75 186.29 26.05 -
EY -51.53 -0.14 -4.14 -4.59 -1.83 0.54 3.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.00 3.75 1.29 1.67 1.44 1.47 -11.41%

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