[MMM] YoY TTM Result on 30-Sep-2007 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 40.47%
YoY- 82.95%
View:
Show?
TTM Result
30/09/09 30/09/08 29/02/08 30/09/07 28/02/07 28/02/06 28/02/05 CAGR
Revenue 39,717 38,474 52,281 55,366 95,216 114,766 124,722 -22.06%
PBT -17,756 -4,395 -4,698 -26,294 -150,372 -18,357 13,650 -
Tax 0 69 5,173 81 -3,363 -117 -133 -
NP -17,756 -4,326 475 -26,213 -153,735 -18,474 13,517 -
-
NP to SH -17,588 -4,480 475 -26,213 -153,735 -18,474 13,517 -
-
Tax Rate - - - - - - 0.97% -
Total Cost 57,473 42,800 51,806 81,579 248,951 133,240 111,205 -13.39%
-
Net Worth -22,851 -10,512 -3,221 0 19,718 176,676 151,934 -
Dividend
30/09/09 30/09/08 29/02/08 30/09/07 28/02/07 28/02/06 28/02/05 CAGR
Div - - - - - 315 2,172 -
Div Payout % - - - - - 0.00% 16.08% -
Equity
30/09/09 30/09/08 29/02/08 30/09/07 28/02/07 28/02/06 28/02/05 CAGR
Net Worth -22,851 -10,512 -3,221 0 19,718 176,676 151,934 -
NOSH 168,028 168,461 167,810 167,786 167,815 175,622 113,189 8.99%
Ratio Analysis
30/09/09 30/09/08 29/02/08 30/09/07 28/02/07 28/02/06 28/02/05 CAGR
NP Margin -44.71% -11.24% 0.91% -47.34% -161.46% -16.10% 10.84% -
ROE 0.00% 0.00% 0.00% 0.00% -779.66% -10.46% 8.90% -
Per Share
30/09/09 30/09/08 29/02/08 30/09/07 28/02/07 28/02/06 28/02/05 CAGR
RPS 23.64 22.84 31.15 33.00 56.74 65.35 110.19 -28.49%
EPS -10.47 -2.66 0.28 -15.62 -91.61 -10.52 11.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.18 1.92 -
NAPS -0.136 -0.0624 -0.0192 0.00 0.1175 1.006 1.3423 -
Adjusted Per Share Value based on latest NOSH - 167,786
30/09/09 30/09/08 29/02/08 30/09/07 28/02/07 28/02/06 28/02/05 CAGR
RPS 23.72 22.98 31.23 33.07 56.87 68.55 74.49 -22.07%
EPS -10.50 -2.68 0.28 -15.66 -91.82 -11.03 8.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.19 1.30 -
NAPS -0.1365 -0.0628 -0.0192 0.00 0.1178 1.0552 0.9075 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 29/02/08 30/09/07 28/02/07 28/02/06 28/02/05 CAGR
Date 30/09/09 30/09/08 29/02/08 28/09/07 28/02/07 28/02/06 28/02/05 -
Price 0.19 0.14 0.26 0.53 0.32 0.46 0.86 -
P/RPS 0.80 0.61 0.83 1.61 0.56 0.70 0.78 0.55%
P/EPS -1.82 -5.26 91.85 -3.39 -0.35 -4.37 7.20 -
EY -55.09 -19.00 1.09 -29.48 -286.28 -22.87 13.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.39 2.23 -
P/NAPS 0.00 0.00 0.00 0.00 2.72 0.46 0.64 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 29/02/08 30/09/07 28/02/07 28/02/06 28/02/05 CAGR
Date 25/11/09 - - - 17/04/07 05/04/06 26/04/05 -
Price 0.19 0.00 0.00 0.00 0.31 0.49 0.81 -
P/RPS 0.80 0.00 0.00 0.00 0.55 0.75 0.74 1.71%
P/EPS -1.82 0.00 0.00 0.00 -0.34 -4.66 6.78 -
EY -55.09 0.00 0.00 0.00 -295.51 -21.47 14.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.37 2.37 -
P/NAPS 0.00 0.00 0.00 0.00 2.64 0.49 0.60 -

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