[MMM] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[MMM] MMM GROUP BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -17.7%
YoY- -38.97%
Quarter Report
Latest QR
Upcoming QR
MMM's Result
MMM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 23,542 27,492 35,223 39,709 44,934 46,652 44,766 -34.92%
PBT -3,434 1,128 7,228 10,536 12,794 14,692 15,877 -
Tax 0 0 -2,066 0 0 0 -4,170 -
NP -3,434 1,128 5,162 10,536 12,794 14,692 11,707 -
-
NP to SH -3,340 1,308 5,263 10,536 12,802 14,700 11,722 -
-
Tax Rate - 0.00% 28.58% 0.00% 0.00% 0.00% 26.26% -
Total Cost 26,976 26,364 30,061 29,173 32,140 31,960 33,059 -12.71%
-
Net Worth 136,731 149,438 86,263 73,157 85,913 83,719 38,303 134.11%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 136,731 149,438 86,263 73,157 85,913 83,719 38,303 134.11%
NOSH 1,043,750 1,090,000 630,121 509,806 500,078 503,424 240,901 166.48%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -14.59% 4.10% 14.66% 26.53% 28.47% 31.49% 26.15% -
ROE -2.44% 0.88% 6.10% 14.40% 14.90% 17.56% 30.60% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.26 2.52 5.59 7.79 8.99 9.27 18.58 -75.54%
EPS -0.32 0.12 0.84 2.07 2.56 2.92 2.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.131 0.1371 0.1369 0.1435 0.1718 0.1663 0.159 -12.14%
Adjusted Per Share Value based on latest NOSH - 518,965
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 7.56 8.83 11.31 12.76 14.43 14.99 14.38 -34.93%
EPS -1.07 0.42 1.69 3.38 4.11 4.72 3.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4392 0.48 0.2771 0.235 0.276 0.2689 0.123 134.16%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.075 0.095 0.085 0.10 0.155 0.135 0.14 -
P/RPS 3.33 3.77 1.52 1.28 1.73 1.46 0.75 170.87%
P/EPS -23.44 79.17 10.18 4.84 6.05 4.62 2.88 -
EY -4.27 1.26 9.83 20.67 16.52 21.63 34.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.69 0.62 0.70 0.90 0.81 0.88 -25.19%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 28/05/14 26/02/14 25/11/13 29/08/13 24/04/13 27/03/13 -
Price 0.085 0.08 0.105 0.10 0.115 0.135 0.135 -
P/RPS 3.77 3.17 1.88 1.28 1.28 1.46 0.73 199.67%
P/EPS -26.56 66.67 12.57 4.84 4.49 4.62 2.77 -
EY -3.76 1.50 7.95 20.67 22.26 21.63 36.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.58 0.77 0.70 0.67 0.81 0.85 -16.41%

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