[M3NERGY] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 16.28%
YoY- 59.24%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 186,432 135,720 346,022 157,393 150,566 297,876 454,825 -44.90%
PBT -95,078 19,796 43,746 15,386 13,986 31,416 24,066 -
Tax 296,786 -19,108 -24,728 13,548 10,838 -9,232 -11,225 -
NP 201,708 688 19,018 28,934 24,824 22,184 12,841 530.38%
-
NP to SH 57,784 7,196 19,018 16,756 14,410 15,728 12,841 173.31%
-
Tax Rate - 96.52% 56.53% -88.05% -77.49% 29.39% 46.64% -
Total Cost -15,276 135,032 327,004 128,458 125,742 275,692 441,984 -
-
Net Worth 430,624 392,794 453,028 334,511 339,279 338,526 437,364 -1.03%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 1,533 - - - 1,609 -
Div Payout % - - 8.06% - - - 12.53% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 430,624 392,794 453,028 334,511 339,279 338,526 437,364 -1.03%
NOSH 78,724 78,558 76,654 76,025 74,896 74,895 74,508 3.74%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 108.19% 0.51% 5.50% 18.38% 16.49% 7.45% 2.82% -
ROE 13.42% 1.83% 4.20% 5.01% 4.25% 4.65% 2.94% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 236.81 172.76 451.40 207.03 201.03 397.72 610.43 -46.90%
EPS 73.40 6.00 24.81 22.04 19.24 21.00 17.25 163.28%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.16 -
NAPS 5.47 5.00 5.91 4.40 4.53 4.52 5.87 -4.60%
Adjusted Per Share Value based on latest NOSH - 76,056
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 147.66 107.49 274.06 124.66 119.25 235.93 360.24 -44.91%
EPS 45.77 5.70 15.06 13.27 11.41 12.46 10.17 173.33%
DPS 0.00 0.00 1.21 0.00 0.00 0.00 1.27 -
NAPS 3.4107 3.1111 3.5881 2.6494 2.6872 2.6812 3.4641 -1.03%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.88 2.27 1.17 1.61 2.22 2.68 3.30 -
P/RPS 0.79 1.31 0.26 0.78 1.10 0.67 0.54 28.96%
P/EPS 2.56 24.78 4.72 7.30 11.54 12.76 19.15 -73.95%
EY 39.04 4.04 21.21 13.69 8.67 7.84 5.22 283.84%
DY 0.00 0.00 1.71 0.00 0.00 0.00 0.65 -
P/NAPS 0.34 0.45 0.20 0.37 0.49 0.59 0.56 -28.36%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 07/03/06 29/11/05 25/08/05 25/05/05 28/02/05 -
Price 1.83 1.89 1.97 1.42 2.10 2.37 2.66 -
P/RPS 0.77 1.09 0.44 0.69 1.04 0.60 0.44 45.36%
P/EPS 2.49 20.63 7.94 6.44 10.91 11.29 15.43 -70.45%
EY 40.11 4.85 12.59 15.52 9.16 8.86 6.48 238.24%
DY 0.00 0.00 1.02 0.00 0.00 0.00 0.81 -
P/NAPS 0.33 0.38 0.33 0.32 0.46 0.52 0.45 -18.72%

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