[MMM] YoY TTM Result on 31-Dec-2008 [#3]

Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -5.38%
YoY- 80.39%
View:
Show?
TTM Result
31/03/10 31/12/09 31/12/08 31/05/08 31/12/07 31/05/07 31/05/06 CAGR
Revenue 29,717 35,071 48,474 30,776 81,695 84,428 108,161 -28.59%
PBT -17,622 -22,929 -4,804 -4,721 -21,232 -147,026 -31,061 -13.73%
Tax 0 0 69 6,351 -2,841 -1,505 -132 -
NP -17,622 -22,929 -4,735 1,630 -24,073 -148,531 -31,193 -13.83%
-
NP to SH -17,622 -22,929 -4,721 1,630 -24,073 -148,531 -31,193 -13.83%
-
Tax Rate - - - - - - - -
Total Cost 47,339 58,000 53,209 29,146 105,768 232,959 139,354 -24.53%
-
Net Worth -91,781 -29,334 -10,862 -7,916 0 4,919 165,558 -
Dividend
31/03/10 31/12/09 31/12/08 31/05/08 31/12/07 31/05/07 31/05/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 31/12/08 31/05/08 31/12/07 31/05/07 31/05/06 CAGR
Net Worth -91,781 -29,334 -10,862 -7,916 0 4,919 165,558 -
NOSH 171,875 167,627 172,142 167,717 167,645 167,894 174,180 -0.34%
Ratio Analysis
31/03/10 31/12/09 31/12/08 31/05/08 31/12/07 31/05/07 31/05/06 CAGR
NP Margin -59.30% -65.38% -9.77% 5.30% -29.47% -175.93% -28.84% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% -3,019.34% -18.84% -
Per Share
31/03/10 31/12/09 31/12/08 31/05/08 31/12/07 31/05/07 31/05/06 CAGR
RPS 17.29 20.92 28.16 18.35 48.73 50.29 62.10 -28.34%
EPS -10.25 -13.68 -2.74 0.97 -14.36 -88.47 -17.91 -13.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.534 -0.175 -0.0631 -0.0472 0.00 0.0293 0.9505 -
Adjusted Per Share Value based on latest NOSH - 172,142
31/03/10 31/12/09 31/12/08 31/05/08 31/12/07 31/05/07 31/05/06 CAGR
RPS 17.75 20.95 28.95 18.38 48.79 50.43 64.60 -28.59%
EPS -10.53 -13.69 -2.82 0.97 -14.38 -88.71 -18.63 -13.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5482 -0.1752 -0.0649 -0.0473 0.00 0.0294 0.9888 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 31/12/08 31/05/08 31/12/07 31/05/07 31/05/06 CAGR
Date 31/03/10 31/12/09 31/12/08 30/05/08 31/12/07 31/05/07 31/05/06 -
Price 0.03 0.17 0.14 0.28 0.31 0.26 0.43 -
P/RPS 0.17 0.81 0.50 1.53 0.64 0.52 0.69 -30.59%
P/EPS -0.29 -1.24 -5.10 28.81 -2.16 -0.29 -2.40 -42.36%
EY -341.76 -80.46 -19.59 3.47 -46.32 -340.26 -41.65 73.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 8.87 0.45 -
Price Multiplier on Announcement Date
31/03/10 31/12/09 31/12/08 31/05/08 31/12/07 31/05/07 31/05/06 CAGR
Date 25/02/11 12/02/10 23/02/09 - - 17/07/07 21/07/06 -
Price 0.015 0.17 0.19 0.00 0.00 0.31 0.38 -
P/RPS 0.09 0.81 0.67 0.00 0.00 0.62 0.61 -39.28%
P/EPS -0.15 -1.24 -6.93 0.00 0.00 -0.35 -2.12 -49.86%
EY -683.52 -80.46 -14.43 0.00 0.00 -285.38 -47.13 100.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 10.58 0.40 -

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