[M3NERGY] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -24.99%
YoY- 113.89%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 461,885 490,568 408,760 360,763 336,830 332,576 311,112 30.04%
PBT 20,164 -190 -13,364 39,993 45,970 44,972 48,860 -44.48%
Tax -9,641 3,204 30,984 -18,268 -17,006 -17,878 -19,204 -36.75%
NP 10,522 3,014 17,620 21,725 28,964 27,094 29,656 -49.78%
-
NP to SH 10,522 3,014 17,620 21,725 28,964 27,094 29,656 -49.78%
-
Tax Rate 47.81% - - 45.68% 36.99% 39.75% 39.30% -
Total Cost 451,362 487,554 391,140 339,038 307,866 305,482 281,456 36.88%
-
Net Worth 318,801 315,504 329,825 286,755 272,534 270,073 262,774 13.71%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 318,801 315,504 329,825 286,755 272,534 270,073 262,774 13.71%
NOSH 74,312 74,236 73,294 72,780 72,482 72,212 72,190 1.94%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 2.28% 0.61% 4.31% 6.02% 8.60% 8.15% 9.53% -
ROE 3.30% 0.96% 5.34% 7.58% 10.63% 10.03% 11.29% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 621.54 660.82 557.70 495.69 464.71 460.55 430.96 27.56%
EPS 14.16 4.06 24.04 29.85 39.96 37.52 41.08 -50.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.29 4.25 4.50 3.94 3.76 3.74 3.64 11.54%
Adjusted Per Share Value based on latest NOSH - 72,482
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 365.83 388.55 323.75 285.74 266.78 263.41 246.41 30.04%
EPS 8.33 2.39 13.96 17.21 22.94 21.46 23.49 -49.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.525 2.4989 2.6123 2.2712 2.1586 2.1391 2.0813 13.70%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.67 3.22 4.08 3.72 3.62 2.75 2.06 -
P/RPS 0.43 0.49 0.73 0.75 0.78 0.60 0.48 -7.05%
P/EPS 18.86 79.31 16.97 12.46 9.06 7.33 5.01 141.40%
EY 5.30 1.26 5.89 8.02 11.04 13.64 19.94 -58.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.76 0.91 0.94 0.96 0.74 0.57 5.74%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 26/08/04 26/05/04 27/02/04 18/11/03 22/08/03 28/05/03 -
Price 2.97 2.70 3.70 3.58 3.60 3.46 2.14 -
P/RPS 0.48 0.41 0.66 0.72 0.77 0.75 0.50 -2.67%
P/EPS 20.97 66.50 15.39 11.99 9.01 9.22 5.21 152.39%
EY 4.77 1.50 6.50 8.34 11.10 10.84 19.20 -60.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.64 0.82 0.91 0.96 0.93 0.59 10.97%

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