[MMM] YoY TTM Result on 31-Aug-2003 [#4]

Stock
[MMM] MALAYSIAN MERCHANT MARINE BHD
Announcement Date
31-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-Aug-2003 [#4]
Profit Trend
QoQ- -2.92%
YoY- 5.79%
Quarter Report
Latest QR
Upcoming QR
MMM's Result
MMM's Financial Summary
View:
Show?
TTM Result
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 97,591 127,003 119,544 104,723 81,339 38,831 35,850 18.15%
PBT -147,258 5,678 11,036 10,123 9,652 8,741 6,005 -
Tax -91 -74 -93 83 -5 -18 1 -
NP -147,349 5,604 10,943 10,206 9,647 8,723 6,006 -
-
NP to SH -147,349 5,604 10,943 10,206 9,647 8,723 6,006 -
-
Tax Rate - 1.30% 0.84% -0.82% 0.05% 0.21% -0.02% -
Total Cost 244,940 121,399 108,601 94,517 71,692 30,108 29,844 42.00%
-
Net Worth 45,992 194,202 138,435 133,550 76,214 55,452 56,169 -3.27%
Dividend
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Div - 315 2,172 - 1,843 - 1,676 -
Div Payout % - 5.64% 19.86% - 19.11% - 27.91% -
Equity
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Net Worth 45,992 194,202 138,435 133,550 76,214 55,452 56,169 -3.27%
NOSH 168,041 176,692 108,645 100,128 61,963 29,813 35,550 29.53%
Ratio Analysis
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
NP Margin -150.99% 4.41% 9.15% 9.75% 11.86% 22.46% 16.75% -
ROE -320.37% 2.89% 7.90% 7.64% 12.66% 15.73% 10.69% -
Per Share
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 58.08 71.88 110.03 104.59 131.27 130.25 100.84 -8.78%
EPS -87.69 3.17 10.07 10.19 15.57 29.26 16.89 -
DPS 0.00 0.18 2.00 0.00 2.97 0.00 4.72 -
NAPS 0.2737 1.0991 1.2742 1.3338 1.23 1.86 1.58 -25.32%
Adjusted Per Share Value based on latest NOSH - 100,128
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 58.29 75.86 71.40 62.55 48.58 23.19 21.41 18.15%
EPS -88.01 3.35 6.54 6.10 5.76 5.21 3.59 -
DPS 0.00 0.19 1.30 0.00 1.10 0.00 1.00 -
NAPS 0.2747 1.1599 0.8268 0.7977 0.4552 0.3312 0.3355 -3.27%
Price Multiplier on Financial Quarter End Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 31/08/06 31/08/05 31/08/04 29/08/03 - - - -
Price 0.31 0.54 1.02 1.68 0.00 0.00 0.00 -
P/RPS 0.53 0.75 0.93 1.61 0.00 0.00 0.00 -
P/EPS -0.35 17.03 10.13 16.48 0.00 0.00 0.00 -
EY -282.86 5.87 9.87 6.07 0.00 0.00 0.00 -
DY 0.00 0.33 1.96 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.49 0.80 1.26 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 31/10/06 26/10/05 29/10/04 31/10/03 11/11/02 07/11/01 01/11/00 -
Price 0.31 0.51 1.05 1.91 0.00 0.00 0.00 -
P/RPS 0.53 0.71 0.95 1.83 0.00 0.00 0.00 -
P/EPS -0.35 16.08 10.42 18.74 0.00 0.00 0.00 -
EY -282.86 6.22 9.59 5.34 0.00 0.00 0.00 -
DY 0.00 0.35 1.90 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.46 0.82 1.43 0.00 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