[M3NERGY] QoQ Annualized Quarter Result on 30-Sep-2008 [#1]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
17-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 57.35%
YoY- -65.19%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 276,676 200,754 181,654 184,176 167,998 170,836 173,910 36.31%
PBT -10,515 -16,017 5,810 19,936 10,746 10,322 23,624 -
Tax -2,957 -2,396 -1,748 -5,888 -5,150 -6,176 -8,744 -51.49%
NP -13,472 -18,413 4,062 14,048 5,596 4,146 14,880 -
-
NP to SH -12,083 -15,777 8,740 14,572 9,261 7,305 15,752 -
-
Tax Rate - - 30.09% 29.53% 47.92% 59.83% 37.01% -
Total Cost 290,148 219,167 177,592 170,128 162,402 166,689 159,030 49.36%
-
Net Worth 426,244 407,691 424,585 427,710 424,253 419,055 421,303 0.78%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 426,244 407,691 424,585 427,710 424,253 419,055 421,303 0.78%
NOSH 124,269 124,296 124,147 124,334 125,148 125,091 125,015 -0.39%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -4.87% -9.17% 2.24% 7.63% 3.33% 2.43% 8.56% -
ROE -2.83% -3.87% 2.06% 3.41% 2.18% 1.74% 3.74% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 222.64 161.51 146.32 148.13 134.24 136.57 139.11 36.86%
EPS -9.72 -12.69 7.04 11.72 7.40 5.84 12.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.43 3.28 3.42 3.44 3.39 3.35 3.37 1.18%
Adjusted Per Share Value based on latest NOSH - 124,334
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 219.14 159.00 143.88 145.87 133.06 135.31 137.74 36.32%
EPS -9.57 -12.50 6.92 11.54 7.33 5.79 12.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.376 3.229 3.3628 3.3876 3.3602 3.3191 3.3369 0.78%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.55 1.52 1.17 1.19 0.86 0.99 1.26 -
P/RPS 0.70 0.94 0.80 0.80 0.64 0.72 0.91 -16.06%
P/EPS -15.94 -11.97 16.62 10.15 11.62 16.95 10.00 -
EY -6.27 -8.35 6.02 9.85 8.60 5.90 10.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.34 0.35 0.25 0.30 0.37 13.95%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 29/05/09 25/02/09 17/11/08 22/08/08 20/05/08 22/02/08 -
Price 1.78 1.47 1.61 1.08 0.84 1.00 1.15 -
P/RPS 0.80 0.91 1.10 0.73 0.63 0.73 0.83 -2.42%
P/EPS -18.31 -11.58 22.87 9.22 11.35 17.12 9.13 -
EY -5.46 -8.63 4.37 10.85 8.81 5.84 10.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.45 0.47 0.31 0.25 0.30 0.34 32.77%

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