[M3NERGY] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
16-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -6.98%
YoY- 203.66%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 296,528 273,148 263,416 248,801 247,262 251,420 238,491 15.67%
PBT 38,060 31,136 28,149 21,024 22,078 26,112 5,968 245.06%
Tax -21,180 -16,504 -13,718 -10,622 -10,896 -11,448 -5,968 133.20%
NP 16,880 14,632 14,431 10,401 11,182 14,664 0 -
-
NP to SH 16,880 14,632 14,431 10,401 11,182 14,664 -3,422 -
-
Tax Rate 55.65% 53.01% 48.73% 50.52% 49.35% 43.84% 100.00% -
Total Cost 279,648 258,516 248,985 238,400 236,080 236,756 238,491 11.22%
-
Net Worth 478,409 473,764 458,356 459,043 459,552 457,104 465,960 1.77%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 478,409 473,764 458,356 459,043 459,552 457,104 465,960 1.77%
NOSH 71,404 71,029 68,719 68,309 68,182 68,122 68,122 3.19%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 5.69% 5.36% 5.48% 4.18% 4.52% 5.83% 0.00% -
ROE 3.53% 3.09% 3.15% 2.27% 2.43% 3.21% -0.73% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 415.28 384.56 383.32 364.22 362.65 369.07 350.09 12.09%
EPS 23.64 20.60 21.00 15.23 16.40 21.52 -5.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.70 6.67 6.67 6.72 6.74 6.71 6.84 -1.37%
Adjusted Per Share Value based on latest NOSH - 68,209
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 234.86 216.34 208.63 197.06 195.84 199.13 188.89 15.67%
EPS 13.37 11.59 11.43 8.24 8.86 11.61 -2.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7892 3.7524 3.6303 3.6358 3.6398 3.6204 3.6906 1.77%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 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
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 24/05/02 28/02/02 16/11/01 30/08/01 23/05/01 28/02/01 -
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