[M3NERGY] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 5887.98%
YoY- 158.65%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 167,998 170,836 173,910 178,332 272,886 178,788 267,406 -26.66%
PBT 10,746 10,322 23,624 52,172 -39,756 -45,322 -40,206 -
Tax -5,150 -6,176 -8,744 -10,392 109,166 114,548 109,616 -
NP 5,596 4,146 14,880 41,780 69,410 69,226 69,410 -81.36%
-
NP to SH 9,261 7,305 15,752 41,856 699 7,660 699 460.79%
-
Tax Rate 47.92% 59.83% 37.01% 19.92% - - - -
Total Cost 162,402 166,689 159,030 136,552 203,476 109,561 197,996 -12.38%
-
Net Worth 424,253 419,055 421,303 423,810 401,005 606,698 407,186 2.77%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 424,253 419,055 421,303 423,810 401,005 606,698 407,186 2.77%
NOSH 125,148 125,091 125,015 125,017 121,683 120,917 79,065 35.85%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.33% 2.43% 8.56% 23.43% 25.44% 38.72% 25.96% -
ROE 2.18% 1.74% 3.74% 9.88% 0.17% 1.26% 0.17% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 134.24 136.57 139.11 142.65 222.53 147.64 338.21 -46.02%
EPS 7.40 5.84 12.60 33.48 0.57 6.33 0.58 446.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.39 3.35 3.37 3.39 3.27 5.01 5.15 -24.34%
Adjusted Per Share Value based on latest NOSH - 125,017
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 133.06 135.31 137.74 141.24 216.13 141.61 211.79 -26.66%
EPS 7.33 5.79 12.48 33.15 0.55 6.07 0.55 463.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3602 3.3191 3.3369 3.3567 3.1761 4.8052 3.225 2.77%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.86 0.99 1.26 1.36 1.59 2.02 1.73 -
P/RPS 0.64 0.72 0.91 0.95 0.71 1.37 0.51 16.35%
P/EPS 11.62 16.95 10.00 4.06 278.95 31.93 195.68 -84.80%
EY 8.60 5.90 10.00 24.62 0.36 3.13 0.51 558.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.30 0.37 0.40 0.49 0.40 0.34 -18.54%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 20/05/08 22/02/08 27/11/07 27/08/07 18/05/07 26/02/07 -
Price 0.84 1.00 1.15 1.25 1.50 1.12 2.20 -
P/RPS 0.63 0.73 0.83 0.88 0.67 0.76 0.65 -2.06%
P/EPS 11.35 17.12 9.13 3.73 263.16 17.71 248.85 -87.25%
EY 8.81 5.84 10.96 26.78 0.38 5.65 0.40 687.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.30 0.34 0.37 0.46 0.22 0.43 -30.36%

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