[M3NERGY] QoQ Annualized Quarter Result on 30-Jun-2001 [#2]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
30-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -23.75%
YoY- 173.26%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 273,148 263,416 248,801 247,262 251,420 238,491 222,685 14.60%
PBT 31,136 28,149 21,024 22,078 26,112 5,968 13,126 77.95%
Tax -16,504 -13,718 -10,622 -10,896 -11,448 -5,968 -9,701 42.55%
NP 14,632 14,431 10,401 11,182 14,664 0 3,425 163.51%
-
NP to SH 14,632 14,431 10,401 11,182 14,664 -3,422 3,425 163.51%
-
Tax Rate 53.01% 48.73% 50.52% 49.35% 43.84% 100.00% 73.91% -
Total Cost 258,516 248,985 238,400 236,080 236,756 238,491 219,260 11.61%
-
Net Worth 473,764 458,356 459,043 459,552 457,104 465,960 474,816 -0.14%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 473,764 458,356 459,043 459,552 457,104 465,960 474,816 -0.14%
NOSH 71,029 68,719 68,309 68,182 68,122 68,122 68,122 2.82%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 5.36% 5.48% 4.18% 4.52% 5.83% 0.00% 1.54% -
ROE 3.09% 3.15% 2.27% 2.43% 3.21% -0.73% 0.72% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 384.56 383.32 364.22 362.65 369.07 350.09 326.89 11.45%
EPS 20.60 21.00 15.23 16.40 21.52 -5.02 5.03 156.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.67 6.67 6.72 6.74 6.71 6.84 6.97 -2.89%
Adjusted Per Share Value based on latest NOSH - 68,262
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 216.34 208.63 197.06 195.84 199.13 188.89 176.37 14.60%
EPS 11.59 11.43 8.24 8.86 11.61 -2.71 2.71 163.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7524 3.6303 3.6358 3.6398 3.6204 3.6906 3.7607 -0.14%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 24/05/02 28/02/02 16/11/01 30/08/01 23/05/01 28/02/01 30/11/00 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 0.00 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