[M3NERGY] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -71.99%
YoY- -3.42%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 272,886 178,788 267,406 172,850 186,432 135,720 346,022 -14.67%
PBT -39,756 -45,322 -40,206 -72,214 -95,078 19,796 43,746 -
Tax 109,166 114,548 109,616 186,163 296,786 -19,108 -24,728 -
NP 69,410 69,226 69,410 113,949 201,708 688 19,018 137.61%
-
NP to SH 699 7,660 699 16,182 57,784 7,196 19,018 -89.01%
-
Tax Rate - - - - - 96.52% 56.53% -
Total Cost 203,476 109,561 197,996 58,901 -15,276 135,032 327,004 -27.17%
-
Net Worth 401,005 606,698 407,186 415,088 430,624 392,794 453,028 -7.83%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - 1,533 -
Div Payout % - - - - - - 8.06% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 401,005 606,698 407,186 415,088 430,624 392,794 453,028 -7.83%
NOSH 121,683 120,917 79,065 78,914 78,724 78,558 76,654 36.19%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 25.44% 38.72% 25.96% 65.92% 108.19% 0.51% 5.50% -
ROE 0.17% 1.26% 0.17% 3.90% 13.42% 1.83% 4.20% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 222.53 147.64 338.21 219.04 236.81 172.76 451.40 -37.67%
EPS 0.57 6.33 0.58 20.51 73.40 6.00 24.81 -91.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 3.27 5.01 5.15 5.26 5.47 5.00 5.91 -32.67%
Adjusted Per Share Value based on latest NOSH - 78,884
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 216.13 141.61 211.79 136.90 147.66 107.49 274.06 -14.67%
EPS 0.55 6.07 0.55 12.82 45.77 5.70 15.06 -89.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.21 -
NAPS 3.1761 4.8052 3.225 3.2876 3.4107 3.1111 3.5881 -7.83%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.59 2.02 1.73 1.86 1.88 2.27 1.17 -
P/RPS 0.71 1.37 0.51 0.85 0.79 1.31 0.26 95.72%
P/EPS 278.95 31.93 195.68 9.07 2.56 24.78 4.72 1428.62%
EY 0.36 3.13 0.51 11.03 39.04 4.04 21.21 -93.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.71 -
P/NAPS 0.49 0.40 0.34 0.35 0.34 0.45 0.20 82.03%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 18/05/07 26/02/07 29/11/06 30/08/06 31/05/06 07/03/06 -
Price 1.50 1.12 2.20 1.70 1.83 1.89 1.97 -
P/RPS 0.67 0.76 0.65 0.78 0.77 1.09 0.44 32.45%
P/EPS 263.16 17.71 248.85 8.29 2.49 20.63 7.94 938.44%
EY 0.38 5.65 0.40 12.06 40.11 4.85 12.59 -90.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.02 -
P/NAPS 0.46 0.22 0.43 0.32 0.33 0.38 0.33 24.86%

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