[M3NERGY] QoQ Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 23.42%
YoY- -230.47%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 354,609 368,284 376,580 276,676 200,754 181,654 184,176 54.82%
PBT 25,493 24,534 20,892 -10,515 -16,017 5,810 19,936 17.82%
Tax -13,496 -17,174 -7,724 -2,957 -2,396 -1,748 -5,888 73.93%
NP 11,997 7,360 13,168 -13,472 -18,413 4,062 14,048 -9.99%
-
NP to SH 12,166 8,022 10,024 -12,083 -15,777 8,740 14,572 -11.34%
-
Tax Rate 52.94% 70.00% 36.97% - - 30.09% 29.53% -
Total Cost 342,612 360,924 363,412 290,148 219,167 177,592 170,128 59.54%
-
Net Worth 400,946 391,165 426,764 426,244 407,691 424,585 427,710 -4.22%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 41,896 - - - - - - -
Div Payout % 344.35% - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 400,946 391,165 426,764 426,244 407,691 424,585 427,710 -4.22%
NOSH 125,688 124,179 124,059 124,269 124,296 124,147 124,334 0.72%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 3.38% 2.00% 3.50% -4.87% -9.17% 2.24% 7.63% -
ROE 3.03% 2.05% 2.35% -2.83% -3.87% 2.06% 3.41% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 282.13 296.57 303.55 222.64 161.51 146.32 148.13 53.71%
EPS 9.68 6.46 8.08 -9.72 -12.69 7.04 11.72 -11.98%
DPS 33.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.19 3.15 3.44 3.43 3.28 3.42 3.44 -4.90%
Adjusted Per Share Value based on latest NOSH - 124,036
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 280.86 291.69 298.26 219.14 159.00 143.88 145.87 54.83%
EPS 9.64 6.35 7.94 -9.57 -12.50 6.92 11.54 -11.31%
DPS 33.18 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1756 3.0982 3.3801 3.376 3.229 3.3628 3.3876 -4.22%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.41 1.44 1.72 1.55 1.52 1.17 1.19 -
P/RPS 0.50 0.49 0.57 0.70 0.94 0.80 0.80 -26.92%
P/EPS 14.57 22.29 21.29 -15.94 -11.97 16.62 10.15 27.27%
EY 6.87 4.49 4.70 -6.27 -8.35 6.02 9.85 -21.37%
DY 23.64 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.50 0.45 0.46 0.34 0.35 16.49%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 24/05/10 24/02/10 19/11/09 26/08/09 29/05/09 25/02/09 17/11/08 -
Price 1.70 1.43 1.58 1.78 1.47 1.61 1.08 -
P/RPS 0.60 0.48 0.52 0.80 0.91 1.10 0.73 -12.26%
P/EPS 17.56 22.14 19.55 -18.31 -11.58 22.87 9.22 53.70%
EY 5.69 4.52 5.11 -5.46 -8.63 4.37 10.85 -34.99%
DY 19.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.45 0.46 0.52 0.45 0.47 0.31 43.02%

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