[MMM] YoY TTM Result on 31-Mar-2016 [#1]

Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 3.99%
YoY- -286.06%
Quarter Report
View:
Show?
TTM Result
31/12/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 13,371 15,597 10,866 10,040 17,576 30,039 45,577 -19.18%
PBT -3,183 816 -8,401 -101,410 -24,977 4,081 15,128 -
Tax 0 0 0 0 -1,332 -2,323 -4,170 -
NP -3,183 816 -8,401 -101,410 -26,309 1,758 10,958 -
-
NP to SH -3,138 873 -8,344 -101,356 -26,254 1,819 10,971 -
-
Tax Rate - 0.00% - - - 56.92% 27.56% -
Total Cost 16,554 14,781 19,267 111,450 43,885 28,281 34,619 -12.02%
-
Net Worth 21,623 24,114 23,228 31,585 131,664 149,438 83,719 -20.95%
Dividend
31/12/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 21,623 24,114 23,228 31,585 131,664 149,438 83,719 -20.95%
NOSH 239,464 239,464 239,464 239,464 1,186,170 1,090,000 503,424 -12.11%
Ratio Analysis
31/12/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -23.81% 5.23% -77.31% -1,010.06% -149.69% 5.85% 24.04% -
ROE -14.51% 3.62% -35.92% -320.90% -19.94% 1.22% 13.10% -
Per Share
31/12/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 5.58 6.51 4.54 4.19 1.48 2.76 9.05 -8.05%
EPS -1.31 0.36 -3.48 -42.33 -2.21 0.17 2.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0903 0.1007 0.097 0.1319 0.111 0.1371 0.1663 -10.06%
Adjusted Per Share Value based on latest NOSH - 239,464
31/12/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 4.38 5.11 3.56 3.29 5.76 9.85 14.94 -19.19%
EPS -1.03 0.29 -2.74 -33.23 -8.61 0.60 3.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0709 0.0791 0.0762 0.1036 0.4317 0.49 0.2745 -20.95%
Price Multiplier on Financial Quarter End Date
31/12/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 31/12/18 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.145 0.095 0.14 0.09 0.06 0.095 0.135 -
P/RPS 2.60 1.46 3.09 2.15 4.05 3.45 1.49 10.15%
P/EPS -11.07 26.06 -4.02 -0.21 -2.71 56.93 6.19 -
EY -9.04 3.84 -24.89 -470.29 -36.89 1.76 16.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 0.94 1.44 0.68 0.54 0.69 0.81 12.67%
Price Multiplier on Announcement Date
31/12/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/02/19 21/05/18 21/04/17 23/05/16 26/05/15 28/05/14 24/04/13 -
Price 0.16 0.09 0.11 0.085 0.05 0.08 0.135 -
P/RPS 2.87 1.38 2.42 2.03 3.37 2.90 1.49 12.06%
P/EPS -12.21 24.69 -3.16 -0.20 -2.26 47.94 6.19 -
EY -8.19 4.05 -31.68 -497.96 -44.27 2.09 16.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 0.89 1.13 0.64 0.45 0.58 0.81 14.54%

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