[M3NERGY] QoQ Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 182.96%
YoY- -31.21%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 379,111 354,609 368,284 376,580 276,676 200,754 181,654 63.53%
PBT 29,250 25,493 24,534 20,892 -10,515 -16,017 5,810 194.61%
Tax -15,189 -13,496 -17,174 -7,724 -2,957 -2,396 -1,748 324.33%
NP 14,061 11,997 7,360 13,168 -13,472 -18,413 4,062 129.35%
-
NP to SH 13,241 12,166 8,022 10,024 -12,083 -15,777 8,740 32.00%
-
Tax Rate 51.93% 52.94% 70.00% 36.97% - - 30.09% -
Total Cost 365,050 342,612 360,924 363,412 290,148 219,167 177,592 61.87%
-
Net Worth 398,491 400,946 391,165 426,764 426,244 407,691 424,585 -4.15%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 31,526 41,896 - - - - - -
Div Payout % 238.10% 344.35% - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 398,491 400,946 391,165 426,764 426,244 407,691 424,585 -4.15%
NOSH 126,104 125,688 124,179 124,059 124,269 124,296 124,147 1.05%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.71% 3.38% 2.00% 3.50% -4.87% -9.17% 2.24% -
ROE 3.32% 3.03% 2.05% 2.35% -2.83% -3.87% 2.06% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 300.63 282.13 296.57 303.55 222.64 161.51 146.32 61.82%
EPS 10.50 9.68 6.46 8.08 -9.72 -12.69 7.04 30.63%
DPS 25.00 33.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 3.19 3.15 3.44 3.43 3.28 3.42 -5.14%
Adjusted Per Share Value based on latest NOSH - 124,059
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 300.27 280.86 291.69 298.26 219.14 159.00 143.88 63.52%
EPS 10.49 9.64 6.35 7.94 -9.57 -12.50 6.92 32.06%
DPS 24.97 33.18 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1562 3.1756 3.0982 3.3801 3.376 3.229 3.3628 -4.15%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.77 1.41 1.44 1.72 1.55 1.52 1.17 -
P/RPS 0.59 0.50 0.49 0.57 0.70 0.94 0.80 -18.41%
P/EPS 16.86 14.57 22.29 21.29 -15.94 -11.97 16.62 0.96%
EY 5.93 6.87 4.49 4.70 -6.27 -8.35 6.02 -1.00%
DY 14.12 23.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.44 0.46 0.50 0.45 0.46 0.34 39.59%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 24/05/10 24/02/10 19/11/09 26/08/09 29/05/09 25/02/09 -
Price 1.84 1.70 1.43 1.58 1.78 1.47 1.61 -
P/RPS 0.61 0.60 0.48 0.52 0.80 0.91 1.10 -32.57%
P/EPS 17.52 17.56 22.14 19.55 -18.31 -11.58 22.87 -16.31%
EY 5.71 5.69 4.52 5.11 -5.46 -8.63 4.37 19.57%
DY 13.59 19.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.53 0.45 0.46 0.52 0.45 0.47 15.09%

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