[M3NERGY] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 15.36%
YoY- 50.96%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 311,112 316,757 310,286 296,528 273,148 263,416 248,801 16.08%
PBT 48,860 -199,456 31,422 38,060 31,136 28,149 21,024 75.54%
Tax -19,204 43,045 -21,452 -21,180 -16,504 -13,718 -10,622 48.46%
NP 29,656 -156,411 9,970 16,880 14,632 14,431 10,401 101.20%
-
NP to SH 29,656 -156,411 9,970 16,880 14,632 14,431 10,401 101.20%
-
Tax Rate 39.30% - 68.27% 55.65% 53.01% 48.73% 50.52% -
Total Cost 281,456 473,168 300,316 279,648 258,516 248,985 238,400 11.71%
-
Net Worth 262,774 261,239 477,761 478,409 473,764 458,356 459,043 -31.08%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - 955 - - - - -
Div Payout % - - 9.58% - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 262,774 261,239 477,761 478,409 473,764 458,356 459,043 -31.08%
NOSH 72,190 71,769 71,628 71,404 71,029 68,719 68,309 3.75%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 9.53% -49.38% 3.21% 5.69% 5.36% 5.48% 4.18% -
ROE 11.29% -59.87% 2.09% 3.53% 3.09% 3.15% 2.27% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 430.96 441.36 433.19 415.28 384.56 383.32 364.22 11.88%
EPS 41.08 -217.94 13.92 23.64 20.60 21.00 15.23 93.88%
DPS 0.00 0.00 1.33 0.00 0.00 0.00 0.00 -
NAPS 3.64 3.64 6.67 6.70 6.67 6.67 6.72 -33.57%
Adjusted Per Share Value based on latest NOSH - 71,373
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 246.41 250.88 245.76 234.86 216.34 208.63 197.06 16.08%
EPS 23.49 -123.88 7.90 13.37 11.59 11.43 8.24 101.17%
DPS 0.00 0.00 0.76 0.00 0.00 0.00 0.00 -
NAPS 2.0813 2.0691 3.784 3.7892 3.7524 3.6303 3.6358 -31.08%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 - - - - - - -
Price 2.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 5.01 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 19.94 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 0.57 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 28/02/03 27/11/02 29/08/02 24/05/02 28/02/02 16/11/01 -
Price 2.14 2.15 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.50 0.49 0.00 0.00 0.00 0.00 0.00 -
P/EPS 5.21 -0.99 0.00 0.00 0.00 0.00 0.00 -
EY 19.20 -101.37 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 0.59 0.59 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