[M3NERGY] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 249.13%
YoY- -63.67%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 150,566 297,876 454,825 461,885 490,568 408,760 360,763 -44.18%
PBT 13,986 31,416 24,066 20,164 -190 -13,364 39,993 -50.39%
Tax 10,838 -9,232 -11,225 -9,641 3,204 30,984 -18,268 -
NP 24,824 22,184 12,841 10,522 3,014 17,620 21,725 9.30%
-
NP to SH 14,410 15,728 12,841 10,522 3,014 17,620 21,725 -23.96%
-
Tax Rate -77.49% 29.39% 46.64% 47.81% - - 45.68% -
Total Cost 125,742 275,692 441,984 451,362 487,554 391,140 339,038 -48.41%
-
Net Worth 339,279 338,526 437,364 318,801 315,504 329,825 286,755 11.87%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 1,609 - - - - -
Div Payout % - - 12.53% - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 339,279 338,526 437,364 318,801 315,504 329,825 286,755 11.87%
NOSH 74,896 74,895 74,508 74,312 74,236 73,294 72,780 1.93%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 16.49% 7.45% 2.82% 2.28% 0.61% 4.31% 6.02% -
ROE 4.25% 4.65% 2.94% 3.30% 0.96% 5.34% 7.58% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 201.03 397.72 610.43 621.54 660.82 557.70 495.69 -45.24%
EPS 19.24 21.00 17.25 14.16 4.06 24.04 29.85 -25.40%
DPS 0.00 0.00 2.16 0.00 0.00 0.00 0.00 -
NAPS 4.53 4.52 5.87 4.29 4.25 4.50 3.94 9.75%
Adjusted Per Share Value based on latest NOSH - 74,330
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 119.25 235.93 360.24 365.83 388.55 323.75 285.74 -44.18%
EPS 11.41 12.46 10.17 8.33 2.39 13.96 17.21 -23.98%
DPS 0.00 0.00 1.27 0.00 0.00 0.00 0.00 -
NAPS 2.6872 2.6812 3.4641 2.525 2.4989 2.6123 2.2712 11.87%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.22 2.68 3.30 2.67 3.22 4.08 3.72 -
P/RPS 1.10 0.67 0.54 0.43 0.49 0.73 0.75 29.11%
P/EPS 11.54 12.76 19.15 18.86 79.31 16.97 12.46 -4.98%
EY 8.67 7.84 5.22 5.30 1.26 5.89 8.02 5.33%
DY 0.00 0.00 0.65 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.59 0.56 0.62 0.76 0.91 0.94 -35.25%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 25/05/05 28/02/05 25/11/04 26/08/04 26/05/04 27/02/04 -
Price 2.10 2.37 2.66 2.97 2.70 3.70 3.58 -
P/RPS 1.04 0.60 0.44 0.48 0.41 0.66 0.72 27.80%
P/EPS 10.91 11.29 15.43 20.97 66.50 15.39 11.99 -6.10%
EY 9.16 8.86 6.48 4.77 1.50 6.50 8.34 6.45%
DY 0.00 0.00 0.81 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.52 0.45 0.69 0.64 0.82 0.91 -36.56%

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