[MMM] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[MMM] MMM GROUP BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -64.8%
YoY- -83.42%
Quarter Report
Latest QR
Upcoming QR
MMM's Result
MMM's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 20,894 21,578 24,133 30,039 34,829 40,955 45,244 -40.17%
PBT -19,075 -4,510 -642 4,081 7,472 10,872 13,571 -
Tax -1,332 -2,323 -2,323 -2,323 -2,323 -4,170 -4,170 -53.17%
NP -20,407 -6,833 -2,965 1,758 5,149 6,702 9,401 -
-
NP to SH -20,352 -6,774 -2,904 1,819 5,167 6,718 9,414 -
-
Tax Rate - - - 56.92% 31.09% 38.36% 30.73% -
Total Cost 41,301 28,411 27,098 28,281 29,680 34,253 35,843 9.88%
-
Net Worth 141,486 138,069 137,687 149,438 138,928 74,471 86,727 38.45%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 141,486 138,069 137,687 149,438 138,928 74,471 86,727 38.45%
NOSH 1,383,050 1,073,636 1,051,052 1,090,000 1,015,555 518,965 504,814 95.43%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -97.67% -31.67% -12.29% 5.85% 14.78% 16.36% 20.78% -
ROE -14.38% -4.91% -2.11% 1.22% 3.72% 9.02% 10.85% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.51 2.01 2.30 2.76 3.43 7.89 8.96 -69.39%
EPS -1.47 -0.63 -0.28 0.17 0.51 1.29 1.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1023 0.1286 0.131 0.1371 0.1368 0.1435 0.1718 -29.15%
Adjusted Per Share Value based on latest NOSH - 1,090,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 6.71 6.93 7.75 9.65 11.19 13.16 14.53 -40.17%
EPS -6.54 -2.18 -0.93 0.58 1.66 2.16 3.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4545 0.4435 0.4423 0.48 0.4463 0.2392 0.2786 38.45%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.055 0.085 0.075 0.095 0.085 0.10 0.155 -
P/RPS 3.64 4.23 3.27 3.45 2.48 1.27 1.73 63.97%
P/EPS -3.74 -13.47 -27.14 56.93 16.71 7.73 8.31 -
EY -26.76 -7.42 -3.68 1.76 5.99 12.94 12.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.66 0.57 0.69 0.62 0.70 0.90 -28.79%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 13/02/15 26/11/14 28/08/14 28/05/14 26/02/14 25/11/13 29/08/13 -
Price 0.06 0.07 0.085 0.08 0.105 0.10 0.115 -
P/RPS 3.97 3.48 3.70 2.90 3.06 1.27 1.28 112.23%
P/EPS -4.08 -11.09 -30.76 47.94 20.64 7.73 6.17 -
EY -24.53 -9.01 -3.25 2.09 4.85 12.94 16.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.54 0.65 0.58 0.77 0.70 0.67 -8.10%

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