[MMSV] YoY TTM Result on 30-Sep-2006 [#3]

Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -2.19%
YoY- 179.7%
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 8,251 14,676 11,468 20,572 10,959 -6.84%
PBT -2,683 -89 -669 2,030 2,266 -
Tax 154 -46 150 -514 -1,724 -
NP -2,529 -135 -519 1,516 542 -
-
NP to SH -2,529 -135 -519 1,516 542 -
-
Tax Rate - - - 25.32% 76.08% -
Total Cost 10,780 14,811 11,987 19,056 10,417 0.85%
-
Net Worth 21,341 24,000 23,884 27,858 0 -
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 21,341 24,000 23,884 27,858 0 -
NOSH 164,166 160,000 159,230 163,870 126,484 6.73%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -30.65% -0.92% -4.53% 7.37% 4.95% -
ROE -11.85% -0.56% -2.17% 5.44% 0.00% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 5.03 9.17 7.20 12.55 8.66 -12.69%
EPS -1.54 -0.08 -0.33 0.93 0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.15 0.15 0.17 0.00 -
Adjusted Per Share Value based on latest NOSH - 163,870
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 3.98 7.07 5.53 9.92 5.28 -6.81%
EPS -1.22 -0.07 -0.25 0.73 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1029 0.1157 0.1151 0.1343 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 - -
Price 0.17 0.25 0.23 0.25 0.00 -
P/RPS 3.38 2.73 3.19 1.99 0.00 -
P/EPS -11.04 -296.30 -70.56 27.02 0.00 -
EY -9.06 -0.34 -1.42 3.70 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.67 1.53 1.47 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/09 28/11/08 28/11/07 27/11/06 - -
Price 0.17 0.18 0.27 0.25 0.00 -
P/RPS 3.38 1.96 3.75 1.99 0.00 -
P/EPS -11.04 -213.33 -82.84 27.02 0.00 -
EY -9.06 -0.47 -1.21 3.70 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.20 1.80 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