[MMM] YoY TTM Result on 29-Feb-2004 [#2]

Announcement Date
30-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
29-Feb-2004 [#2]
Profit Trend
QoQ- -2.93%
YoY- 2.38%
View:
Show?
TTM Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 95,216 114,766 124,722 100,107 108,277 54,359 36,961 17.07%
PBT -150,372 -18,357 13,650 9,947 9,841 10,253 6,195 -
Tax -3,363 -117 -133 123 -5 0 -26 124.80%
NP -153,735 -18,474 13,517 10,070 9,836 10,253 6,169 -
-
NP to SH -153,735 -18,474 13,517 10,070 9,836 10,253 6,169 -
-
Tax Rate - - 0.97% -1.24% 0.05% 0.00% 0.42% -
Total Cost 248,951 133,240 111,205 90,037 98,441 44,106 30,792 41.64%
-
Net Worth 19,718 176,676 151,934 140,440 128,551 57,447 50,099 -14.38%
Dividend
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div - 315 2,172 - 1,843 - 1,066 -
Div Payout % - 0.00% 16.08% - 18.74% - 17.29% -
Equity
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 19,718 176,676 151,934 140,440 128,551 57,447 50,099 -14.38%
NOSH 167,815 175,622 113,189 103,700 99,853 29,920 30,000 33.21%
Ratio Analysis
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin -161.46% -16.10% 10.84% 10.06% 9.08% 18.86% 16.69% -
ROE -779.66% -10.46% 8.90% 7.17% 7.65% 17.85% 12.31% -
Per Share
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 56.74 65.35 110.19 96.54 108.44 181.68 123.20 -12.11%
EPS -91.61 -10.52 11.94 9.71 9.85 34.27 20.56 -
DPS 0.00 0.18 1.92 0.00 1.85 0.00 3.55 -
NAPS 0.1175 1.006 1.3423 1.3543 1.2874 1.92 1.67 -35.73%
Adjusted Per Share Value based on latest NOSH - 103,700
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 56.87 68.55 74.49 59.79 64.67 32.47 22.08 17.07%
EPS -91.82 -11.03 8.07 6.01 5.87 6.12 3.68 -
DPS 0.00 0.19 1.30 0.00 1.10 0.00 0.64 -
NAPS 0.1178 1.0552 0.9075 0.8388 0.7678 0.3431 0.2992 -14.38%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 - - -
Price 0.32 0.46 0.86 2.33 0.78 0.00 0.00 -
P/RPS 0.56 0.70 0.78 2.41 0.72 0.00 0.00 -
P/EPS -0.35 -4.37 7.20 23.99 7.92 0.00 0.00 -
EY -286.28 -22.87 13.89 4.17 12.63 0.00 0.00 -
DY 0.00 0.39 2.23 0.00 2.37 0.00 0.00 -
P/NAPS 2.72 0.46 0.64 1.72 0.61 0.00 0.00 -
Price Multiplier on Announcement Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 17/04/07 05/04/06 26/04/05 30/04/04 07/08/03 19/03/02 21/05/01 -
Price 0.31 0.49 0.81 1.58 1.12 0.00 0.00 -
P/RPS 0.55 0.75 0.74 1.64 1.03 0.00 0.00 -
P/EPS -0.34 -4.66 6.78 16.27 11.37 0.00 0.00 -
EY -295.51 -21.47 14.74 6.15 8.80 0.00 0.00 -
DY 0.00 0.37 2.37 0.00 1.65 0.00 0.00 -
P/NAPS 2.64 0.49 0.60 1.17 0.87 0.00 0.00 -

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