[MMM] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[MMM] MMM GROUP BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -50.05%
YoY- -55.1%
Quarter Report
Latest QR
Upcoming QR
MMM's Result
MMM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 22,041 23,542 27,492 35,223 39,709 44,934 46,652 -39.31%
PBT -5,440 -3,434 1,128 7,228 10,536 12,794 14,692 -
Tax 0 0 0 -2,066 0 0 0 -
NP -5,440 -3,434 1,128 5,162 10,536 12,794 14,692 -
-
NP to SH -5,376 -3,340 1,308 5,263 10,536 12,802 14,700 -
-
Tax Rate - - 0.00% 28.58% 0.00% 0.00% 0.00% -
Total Cost 27,481 26,976 26,364 30,061 29,173 32,140 31,960 -9.56%
-
Net Worth 136,451 136,731 149,438 86,263 73,157 85,913 83,719 38.45%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 136,451 136,731 149,438 86,263 73,157 85,913 83,719 38.45%
NOSH 1,061,052 1,043,750 1,090,000 630,121 509,806 500,078 503,424 64.31%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -24.68% -14.59% 4.10% 14.66% 26.53% 28.47% 31.49% -
ROE -3.94% -2.44% 0.88% 6.10% 14.40% 14.90% 17.56% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.08 2.26 2.52 5.59 7.79 8.99 9.27 -63.04%
EPS -0.51 -0.32 0.12 0.84 2.07 2.56 2.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1286 0.131 0.1371 0.1369 0.1435 0.1718 0.1663 -15.73%
Adjusted Per Share Value based on latest NOSH - 1,015,555
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 7.23 7.72 9.01 11.55 13.02 14.73 15.30 -39.30%
EPS -1.76 -1.10 0.43 1.73 3.45 4.20 4.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4474 0.4483 0.49 0.2828 0.2399 0.2817 0.2745 38.45%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.085 0.075 0.095 0.085 0.10 0.155 0.135 -
P/RPS 4.09 3.33 3.77 1.52 1.28 1.73 1.46 98.59%
P/EPS -16.78 -23.44 79.17 10.18 4.84 6.05 4.62 -
EY -5.96 -4.27 1.26 9.83 20.67 16.52 21.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.57 0.69 0.62 0.70 0.90 0.81 -12.75%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 28/08/14 28/05/14 26/02/14 25/11/13 29/08/13 24/04/13 -
Price 0.07 0.085 0.08 0.105 0.10 0.115 0.135 -
P/RPS 3.37 3.77 3.17 1.88 1.28 1.28 1.46 74.56%
P/EPS -13.82 -26.56 66.67 12.57 4.84 4.49 4.62 -
EY -7.24 -3.76 1.50 7.95 20.67 22.26 21.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.65 0.58 0.77 0.70 0.67 0.81 -23.66%

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