[M3NERGY] QoQ Annualized Quarter Result on 30-Jun-2008 [#4]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 26.77%
YoY- 1224.89%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 200,754 181,654 184,176 167,998 170,836 173,910 178,332 8.20%
PBT -16,017 5,810 19,936 10,746 10,322 23,624 52,172 -
Tax -2,396 -1,748 -5,888 -5,150 -6,176 -8,744 -10,392 -62.36%
NP -18,413 4,062 14,048 5,596 4,146 14,880 41,780 -
-
NP to SH -15,777 8,740 14,572 9,261 7,305 15,752 41,856 -
-
Tax Rate - 30.09% 29.53% 47.92% 59.83% 37.01% 19.92% -
Total Cost 219,167 177,592 170,128 162,402 166,689 159,030 136,552 37.04%
-
Net Worth 407,691 424,585 427,710 424,253 419,055 421,303 423,810 -2.54%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 407,691 424,585 427,710 424,253 419,055 421,303 423,810 -2.54%
NOSH 124,296 124,147 124,334 125,148 125,091 125,015 125,017 -0.38%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -9.17% 2.24% 7.63% 3.33% 2.43% 8.56% 23.43% -
ROE -3.87% 2.06% 3.41% 2.18% 1.74% 3.74% 9.88% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 161.51 146.32 148.13 134.24 136.57 139.11 142.65 8.62%
EPS -12.69 7.04 11.72 7.40 5.84 12.60 33.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.28 3.42 3.44 3.39 3.35 3.37 3.39 -2.17%
Adjusted Per Share Value based on latest NOSH - 124,818
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 159.00 143.88 145.87 133.06 135.31 137.74 141.24 8.20%
EPS -12.50 6.92 11.54 7.33 5.79 12.48 33.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.229 3.3628 3.3876 3.3602 3.3191 3.3369 3.3567 -2.55%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.52 1.17 1.19 0.86 0.99 1.26 1.36 -
P/RPS 0.94 0.80 0.80 0.64 0.72 0.91 0.95 -0.70%
P/EPS -11.97 16.62 10.15 11.62 16.95 10.00 4.06 -
EY -8.35 6.02 9.85 8.60 5.90 10.00 24.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.34 0.35 0.25 0.30 0.37 0.40 9.75%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 25/02/09 17/11/08 22/08/08 20/05/08 22/02/08 27/11/07 -
Price 1.47 1.61 1.08 0.84 1.00 1.15 1.25 -
P/RPS 0.91 1.10 0.73 0.63 0.73 0.83 0.88 2.25%
P/EPS -11.58 22.87 9.22 11.35 17.12 9.13 3.73 -
EY -8.63 4.37 10.85 8.81 5.84 10.96 26.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.31 0.25 0.30 0.34 0.37 13.92%

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