[MMM] QoQ Cumulative 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- -33.4%
YoY- -55.1%
Quarter Report
Latest QR
Upcoming QR
MMM's Result
MMM's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 16,531 11,771 6,873 35,223 29,782 22,467 11,663 26.15%
PBT -4,080 -1,717 282 7,228 7,902 6,397 3,673 -
Tax 0 0 0 -2,066 0 0 0 -
NP -4,080 -1,717 282 5,162 7,902 6,397 3,673 -
-
NP to SH -4,032 -1,670 327 5,263 7,902 6,401 3,675 -
-
Tax Rate - - 0.00% 28.58% 0.00% 0.00% 0.00% -
Total Cost 20,611 13,488 6,591 30,061 21,880 16,070 7,990 87.98%
-
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 -2.95% -1.22% 0.22% 6.10% 10.80% 7.45% 4.39% -
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 1.56 1.13 0.63 5.59 5.84 4.49 2.32 -23.22%
EPS -0.38 -0.16 0.03 0.84 1.55 1.28 0.73 -
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 5.31 3.78 2.21 11.31 9.57 7.22 3.75 26.07%
EPS -1.30 -0.54 0.11 1.69 2.54 2.06 1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4383 0.4392 0.48 0.2771 0.235 0.276 0.2689 38.46%
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 5.46 6.65 15.07 1.52 1.71 3.45 5.83 -4.27%
P/EPS -22.37 -46.88 316.67 10.18 6.45 12.11 18.49 -
EY -4.47 -2.13 0.32 9.83 15.50 8.26 5.41 -
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 4.49 7.54 12.69 1.88 1.71 2.56 5.83 -15.96%
P/EPS -18.42 -53.13 266.67 12.57 6.45 8.98 18.49 -
EY -5.43 -1.88 0.38 7.95 15.50 11.13 5.41 -
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