[MMM] QoQ TTM Result on 31-Aug-2007 [#4]

Announcement Date
31-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-Aug-2007 [#4]
Profit Trend
QoQ- -46.39%
YoY- 70.12%
View:
Show?
TTM Result
31/12/07 30/11/07 30/09/07 31/08/07 30/06/07 31/05/07 28/02/07 CAGR
Revenue 81,695 81,695 55,366 75,168 60,112 84,428 95,216 -16.69%
PBT -21,232 -21,232 -26,294 -40,806 -28,578 -147,026 -150,372 -90.31%
Tax -2,841 -2,841 81 -3,229 -1,502 -1,505 -3,363 -18.22%
NP -24,073 -24,073 -26,213 -44,035 -30,080 -148,531 -153,735 -89.04%
-
NP to SH -24,073 -24,073 -26,213 -44,035 -30,080 -148,531 -153,735 -89.04%
-
Tax Rate - - - - - - - -
Total Cost 105,768 105,768 81,579 119,203 90,192 232,959 248,951 -63.97%
-
Net Worth 0 -10,511 0 -5,939 0 4,919 19,718 -
Dividend
31/12/07 30/11/07 30/09/07 31/08/07 30/06/07 31/05/07 28/02/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/11/07 30/09/07 31/08/07 30/06/07 31/05/07 28/02/07 CAGR
Net Worth 0 -10,511 0 -5,939 0 4,919 19,718 -
NOSH 167,645 167,645 167,786 167,786 167,894 167,894 167,815 -0.12%
Ratio Analysis
31/12/07 30/11/07 30/09/07 31/08/07 30/06/07 31/05/07 28/02/07 CAGR
NP Margin -29.47% -29.47% -47.34% -58.58% -50.04% -175.93% -161.46% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% -3,019.34% -779.66% -
Per Share
31/12/07 30/11/07 30/09/07 31/08/07 30/06/07 31/05/07 28/02/07 CAGR
RPS 48.73 48.73 33.00 44.80 35.80 50.29 56.74 -16.60%
EPS -14.36 -14.36 -15.62 -26.24 -17.92 -88.47 -91.61 -89.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 -0.0627 0.00 -0.0354 0.00 0.0293 0.1175 -
Adjusted Per Share Value based on latest NOSH - 167,786
31/12/07 30/11/07 30/09/07 31/08/07 30/06/07 31/05/07 28/02/07 CAGR
RPS 48.79 48.79 33.07 44.90 35.90 50.43 56.87 -16.70%
EPS -14.38 -14.38 -15.66 -26.30 -17.97 -88.71 -91.82 -89.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 -0.0628 0.00 -0.0355 0.00 0.0294 0.1178 -
Price Multiplier on Financial Quarter End Date
31/12/07 30/11/07 30/09/07 31/08/07 30/06/07 31/05/07 28/02/07 CAGR
Date 31/12/07 30/11/07 28/09/07 31/08/07 29/06/07 31/05/07 28/02/07 -
Price 0.31 0.41 0.53 0.68 0.31 0.26 0.32 -
P/RPS 0.64 0.84 1.61 1.52 0.87 0.52 0.56 17.26%
P/EPS -2.16 -2.86 -3.39 -2.59 -1.73 -0.29 -0.35 776.55%
EY -46.32 -35.02 -29.48 -38.60 -57.79 -340.26 -286.28 -88.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 8.87 2.72 -
Price Multiplier on Announcement Date
31/12/07 30/11/07 30/09/07 31/08/07 30/06/07 31/05/07 28/02/07 CAGR
Date - - - - - 17/07/07 17/04/07 -
Price 0.00 0.00 0.00 0.00 0.00 0.31 0.31 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.62 0.55 -
P/EPS 0.00 0.00 0.00 0.00 0.00 -0.35 -0.34 -
EY 0.00 0.00 0.00 0.00 0.00 -285.38 -295.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 10.58 2.64 -

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