[MMM] YoY TTM Result on 30-Jun-2007 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 79.75%
YoY- 79.41%
View:
Show?
TTM Result
30/06/09 30/06/08 30/11/07 30/06/07 30/11/06 30/11/05 30/11/04 CAGR
Revenue 45,255 30,776 81,695 60,112 97,011 120,563 127,997 -20.29%
PBT -12,243 -4,721 -21,232 -28,578 -145,979 -5,080 13,590 -
Tax 0 6,351 -2,841 -1,502 -85 -85 -120 -
NP -12,243 1,630 -24,073 -30,080 -146,064 -5,165 13,470 -
-
NP to SH -12,229 1,630 -24,073 -30,080 -146,064 -5,165 13,470 -
-
Tax Rate - - - - - - 0.88% -
Total Cost 57,498 29,146 105,768 90,192 243,075 125,728 114,527 -13.95%
-
Net Worth 15,925 0 -10,511 0 37,570 187,023 149,205 -38.62%
Dividend
30/06/09 30/06/08 30/11/07 30/06/07 30/11/06 30/11/05 30/11/04 CAGR
Div - - - - - 315 2,172 -
Div Payout % - - - - - 0.00% 16.13% -
Equity
30/06/09 30/06/08 30/11/07 30/06/07 30/11/06 30/11/05 30/11/04 CAGR
Net Worth 15,925 0 -10,511 0 37,570 187,023 149,205 -38.62%
NOSH 167,640 169,999 167,645 167,894 167,952 175,807 113,507 8.88%
Ratio Analysis
30/06/09 30/06/08 30/11/07 30/06/07 30/11/06 30/11/05 30/11/04 CAGR
NP Margin -27.05% 5.30% -29.47% -50.04% -150.56% -4.28% 10.52% -
ROE -76.79% 0.00% 0.00% 0.00% -388.77% -2.76% 9.03% -
Per Share
30/06/09 30/06/08 30/11/07 30/06/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 27.00 18.10 48.73 35.80 57.76 68.58 112.77 -26.79%
EPS -7.29 0.96 -14.36 -17.92 -86.97 -2.94 11.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.18 1.91 -
NAPS 0.095 0.00 -0.0627 0.00 0.2237 1.0638 1.3145 -43.62%
Adjusted Per Share Value based on latest NOSH - 167,894
30/06/09 30/06/08 30/11/07 30/06/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 27.03 18.38 48.79 35.90 57.94 72.01 76.45 -20.29%
EPS -7.30 0.97 -14.38 -17.97 -87.24 -3.08 8.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.19 1.30 -
NAPS 0.0951 0.00 -0.0628 0.00 0.2244 1.117 0.8912 -38.62%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/11/07 30/06/07 30/11/06 30/11/05 30/11/04 CAGR
Date 30/06/09 30/06/08 30/11/07 29/06/07 30/11/06 30/11/05 30/11/04 -
Price 0.20 0.22 0.41 0.31 0.28 0.46 1.10 -
P/RPS 0.74 1.22 0.84 0.87 0.48 0.67 0.98 -5.94%
P/EPS -2.74 22.94 -2.86 -1.73 -0.32 -15.66 9.27 -
EY -36.47 4.36 -35.02 -57.79 -310.60 -6.39 10.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.39 1.74 -
P/NAPS 2.11 0.00 0.00 0.00 1.25 0.43 0.84 22.25%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/11/07 30/06/07 30/11/06 30/11/05 30/11/04 CAGR
Date 27/08/09 - - - 27/02/07 27/01/06 24/01/05 -
Price 0.21 0.00 0.00 0.00 0.31 0.49 1.08 -
P/RPS 0.78 0.00 0.00 0.00 0.54 0.71 0.96 -4.42%
P/EPS -2.88 0.00 0.00 0.00 -0.36 -16.68 9.10 -
EY -34.74 0.00 0.00 0.00 -280.54 -6.00 10.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.37 1.77 -
P/NAPS 2.21 0.00 0.00 0.00 1.39 0.46 0.82 24.14%

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