[MMSV] YoY Quarter Result on 30-Jun-2007 [#2]

Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 2016.67%
YoY- -70.87%
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 4,983 1,548 2,353 3,967 4,928 0 -
PBT 310 -633 -514 165 513 0 -
Tax 14 0 0 -38 -77 0 -
NP 324 -633 -514 127 436 0 -
-
NP to SH 324 -633 -514 127 436 0 -
-
Tax Rate -4.52% - - 23.03% 15.01% - -
Total Cost 4,659 2,181 2,867 3,840 4,492 0 -
-
Net Worth 19,439 22,723 24,375 25,399 27,451 0 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 19,439 22,723 24,375 25,399 27,451 0 -
NOSH 161,999 162,307 162,499 158,750 161,481 0 -
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 6.50% -40.89% -21.84% 3.20% 8.85% 0.00% -
ROE 1.67% -2.79% -2.11% 0.50% 1.59% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 3.08 0.95 1.45 2.50 3.05 0.00 -
EPS 0.20 0.39 0.28 0.08 0.27 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.14 0.15 0.16 0.17 0.00 -
Adjusted Per Share Value based on latest NOSH - 158,750
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 2.40 0.75 1.13 1.91 2.38 0.00 -
EPS 0.16 -0.31 -0.25 0.06 0.21 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0937 0.1095 0.1175 0.1224 0.1323 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 - -
Price 0.30 0.18 0.20 0.26 0.25 0.00 -
P/RPS 9.75 18.87 13.81 10.40 8.19 0.00 -
P/EPS 150.00 -46.15 -63.23 325.00 92.59 0.00 -
EY 0.67 -2.17 -1.58 0.31 1.08 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.29 1.33 1.63 1.47 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/10 26/08/09 29/08/08 28/08/07 29/08/06 - -
Price 0.45 0.18 0.25 0.23 0.25 0.00 -
P/RPS 14.63 18.87 17.27 9.20 8.19 0.00 -
P/EPS 225.00 -46.15 -79.04 287.50 92.59 0.00 -
EY 0.44 -2.17 -1.27 0.35 1.08 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.75 1.29 1.67 1.44 1.47 0.00 -

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