[M3NERGY] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -40.93%
YoY- -4.14%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 332,576 311,112 316,757 310,286 296,528 273,148 263,416 16.86%
PBT 44,972 48,860 -199,456 31,422 38,060 31,136 28,149 36.78%
Tax -17,878 -19,204 43,045 -21,452 -21,180 -16,504 -13,718 19.37%
NP 27,094 29,656 -156,411 9,970 16,880 14,632 14,431 52.36%
-
NP to SH 27,094 29,656 -156,411 9,970 16,880 14,632 14,431 52.36%
-
Tax Rate 39.75% 39.30% - 68.27% 55.65% 53.01% 48.73% -
Total Cost 305,482 281,456 473,168 300,316 279,648 258,516 248,985 14.64%
-
Net Worth 270,073 262,774 261,239 477,761 478,409 473,764 458,356 -29.78%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - 955 - - - -
Div Payout % - - - 9.58% - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 270,073 262,774 261,239 477,761 478,409 473,764 458,356 -29.78%
NOSH 72,212 72,190 71,769 71,628 71,404 71,029 68,719 3.36%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 8.15% 9.53% -49.38% 3.21% 5.69% 5.36% 5.48% -
ROE 10.03% 11.29% -59.87% 2.09% 3.53% 3.09% 3.15% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 460.55 430.96 441.36 433.19 415.28 384.56 383.32 13.05%
EPS 37.52 41.08 -217.94 13.92 23.64 20.60 21.00 47.39%
DPS 0.00 0.00 0.00 1.33 0.00 0.00 0.00 -
NAPS 3.74 3.64 3.64 6.67 6.70 6.67 6.67 -32.07%
Adjusted Per Share Value based on latest NOSH - 71,791
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 263.41 246.41 250.88 245.76 234.86 216.34 208.63 16.86%
EPS 21.46 23.49 -123.88 7.90 13.37 11.59 11.43 52.36%
DPS 0.00 0.00 0.00 0.76 0.00 0.00 0.00 -
NAPS 2.1391 2.0813 2.0691 3.784 3.7892 3.7524 3.6303 -29.78%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 - - - - - -
Price 2.75 2.06 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.60 0.48 0.00 0.00 0.00 0.00 0.00 -
P/EPS 7.33 5.01 0.00 0.00 0.00 0.00 0.00 -
EY 13.64 19.94 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 0.74 0.57 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 22/08/03 28/05/03 28/02/03 27/11/02 29/08/02 24/05/02 28/02/02 -
Price 3.46 2.14 2.15 0.00 0.00 0.00 0.00 -
P/RPS 0.75 0.50 0.49 0.00 0.00 0.00 0.00 -
P/EPS 9.22 5.21 -0.99 0.00 0.00 0.00 0.00 -
EY 10.84 19.20 -101.37 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 0.93 0.59 0.59 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