[MMM] YoY Annualized Quarter Result on 31-Mar-2019 [#2]

Announcement Date
25-Oct-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#2]
Profit Trend
QoQ- 46.59%
YoY- 61.31%
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 31/03/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 13,854 8,168 394 4,800 15,082 15,362 9,766 5.74%
PBT 5,248 2,432 -470 -1,676 -2,394 1,186 -4,900 -
Tax -1,376 0 0 0 0 0 0 -
NP 3,872 2,432 -470 -1,676 -2,394 1,186 -4,900 -
-
NP to SH 3,872 2,432 -470 -1,676 -2,304 1,278 -4,808 -
-
Tax Rate 26.22% 0.00% - - - 0.00% - -
Total Cost 9,982 5,736 864 6,476 17,476 14,176 14,666 -5.96%
-
Net Worth 1,142,479 -428,640 -423,851 -1,963 2,361,114 23,539 30,531 78.44%
Dividend
30/09/22 30/09/21 30/09/20 31/03/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 31/03/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 1,142,479 -428,640 -423,851 -1,963 2,361,114 23,539 30,531 78.44%
NOSH 311,302 239,464 239,464 239,464 239,464 239,464 239,464 4.28%
Ratio Analysis
30/09/22 30/09/21 30/09/20 31/03/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 27.95% 29.77% -119.29% -34.92% -15.87% 7.72% -50.17% -
ROE 0.34% 0.00% 0.00% 0.00% -0.10% 5.43% -15.75% -
Per Share
30/09/22 30/09/21 30/09/20 31/03/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 4.45 3.41 0.16 2.00 6.30 6.42 4.08 1.39%
EPS 1.24 1.02 -0.20 -0.68 -0.96 0.54 -2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.67 -1.79 -1.77 -0.0082 9.86 0.0983 0.1275 71.11%
Adjusted Per Share Value based on latest NOSH - 239,464
30/09/22 30/09/21 30/09/20 31/03/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 4.54 2.68 0.13 1.57 4.94 5.04 3.20 5.75%
EPS 1.27 0.80 -0.15 -0.55 -0.76 0.42 -1.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7458 -1.4054 -1.3897 -0.0064 7.7414 0.0772 0.1001 78.44%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 31/03/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/09/22 30/09/21 30/09/20 29/03/19 29/06/18 30/06/17 30/06/16 -
Price 0.165 0.115 0.095 0.155 0.075 0.105 0.105 -
P/RPS 3.71 3.37 57.74 7.73 1.19 1.64 2.57 6.04%
P/EPS 13.27 11.32 -48.40 -22.15 -7.80 19.67 -5.23 -
EY 7.54 8.83 -2.07 -4.52 -12.83 5.08 -19.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.00 0.00 0.00 0.01 1.07 0.82 -38.30%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 31/03/19 30/06/18 30/06/17 30/06/16 CAGR
Date 29/11/22 26/11/21 27/11/20 25/10/19 13/08/18 14/08/17 29/08/16 -
Price 0.175 0.185 0.14 0.135 0.09 0.09 0.19 -
P/RPS 3.93 5.42 85.09 6.73 1.43 1.40 4.66 -2.68%
P/EPS 14.07 18.22 -71.33 -19.29 -9.35 16.86 -9.46 -
EY 7.11 5.49 -1.40 -5.18 -10.69 5.93 -10.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.00 0.00 0.00 0.01 0.92 1.49 -41.88%

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