[MMM] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[MMM] MMM GROUP BERHAD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -60.96%
YoY- -151.03%
Quarter Report
Latest QR
Upcoming QR
MMM's Result
MMM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 13,060 14,220 20,895 22,041 23,542 27,492 35,223 -48.48%
PBT -24,052 -22,480 -26,695 -5,440 -3,434 1,128 7,228 -
Tax 0 0 6,234 0 0 0 -2,066 -
NP -24,052 -22,480 -20,461 -5,440 -3,434 1,128 5,162 -
-
NP to SH -23,960 -22,300 -20,407 -5,376 -3,340 1,308 5,263 -
-
Tax Rate - - - - - 0.00% 28.58% -
Total Cost 37,112 36,700 41,356 27,481 26,976 26,364 30,061 15.12%
-
Net Worth 126,628 131,664 130,095 136,451 136,731 149,438 86,263 29.25%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 126,628 131,664 130,095 136,451 136,731 149,438 86,263 29.25%
NOSH 1,198,000 1,186,170 1,124,419 1,061,052 1,043,750 1,090,000 630,121 53.65%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -184.17% -158.09% -97.92% -24.68% -14.59% 4.10% 14.66% -
ROE -18.92% -16.94% -15.69% -3.94% -2.44% 0.88% 6.10% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.09 1.20 1.86 2.08 2.26 2.52 5.59 -66.47%
EPS -2.00 -1.88 -1.81 -0.51 -0.32 0.12 0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1057 0.111 0.1157 0.1286 0.131 0.1371 0.1369 -15.87%
Adjusted Per Share Value based on latest NOSH - 1,073,636
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 4.20 4.57 6.71 7.08 7.56 8.83 11.31 -48.42%
EPS -7.70 -7.16 -6.56 -1.73 -1.07 0.42 1.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4068 0.4229 0.4179 0.4383 0.4392 0.48 0.2771 29.26%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.03 0.06 0.055 0.085 0.075 0.095 0.085 -
P/RPS 2.75 5.00 2.96 4.09 3.33 3.77 1.52 48.63%
P/EPS -1.50 -3.19 -3.03 -16.78 -23.44 79.17 10.18 -
EY -66.67 -31.33 -33.00 -5.96 -4.27 1.26 9.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.54 0.48 0.66 0.57 0.69 0.62 -41.22%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 26/05/15 13/02/15 26/11/14 28/08/14 28/05/14 26/02/14 -
Price 0.025 0.05 0.06 0.07 0.085 0.08 0.105 -
P/RPS 2.29 4.17 3.23 3.37 3.77 3.17 1.88 14.09%
P/EPS -1.25 -2.66 -3.31 -13.82 -26.56 66.67 12.57 -
EY -80.00 -37.60 -30.25 -7.24 -3.76 1.50 7.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.45 0.52 0.54 0.65 0.58 0.77 -54.12%

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