[M3NERGY] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock

[M3NERGY] M3NERGY BHD

Announcement Date

22-Feb-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

31-Dec-2007 [#2]

Profit Trend

QoQ- -62.37%

YoY- 2153.51%

Quarter Report

M3NERGY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Annualized Quarter Result
Revenue	184,176	167,998	170,836	173,910	178,332	272,886	178,788	1.99%
YoY %	9.63%	-1.66%	-1.77%	-2.48%	-34.65%	52.63%	-	-
Horiz. %	103.01%	93.96%	95.55%	97.27%	99.74%	152.63%	100.00%	-
PBT	19,936	10,746	10,322	23,624	52,172	-39,756	-45,322	-
YoY %	85.52%	4.11%	-56.31%	-54.72%	231.23%	12.28%	-	-
Horiz. %	-43.99%	-23.71%	-22.77%	-52.12%	-115.11%	87.72%	100.00%	-
Tax	-5,888	-5,150	-6,176	-8,744	-10,392	109,166	114,548	-
YoY %	-14.33%	16.61%	29.37%	15.86%	-109.52%	-4.70%	-	-
Horiz. %	-5.14%	-4.50%	-5.39%	-7.63%	-9.07%	95.30%	100.00%	-
NP	14,048	5,596	4,146	14,880	41,780	69,410	69,226	-65.36%
YoY %	151.04%	34.97%	-72.14%	-64.38%	-39.81%	0.27%	-	-
Horiz. %	20.29%	8.08%	5.99%	21.49%	60.35%	100.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,572	9,261	7,305	15,752	41,856	699	7,660	53.35%
YoY %	57.35%	26.78%	-53.62%	-62.37%	5,887.98%	-90.87%	-	-
Horiz. %	190.23%	120.90%	95.37%	205.64%	546.42%	9.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.53%	47.92%	59.83%	37.01%	19.92%	-	-	-
YoY %	-38.38%	-19.91%	61.66%	85.79%	0.00%	-	-	-
Horiz. %	148.24%	240.56%	300.35%	185.79%	100.00%	-	-	-
Total Cost	170,128	162,402	166,689	159,030	136,552	203,476	109,561	33.98%
YoY %	4.76%	-2.57%	4.82%	16.46%	-32.89%	85.72%	-	-
Horiz. %	155.28%	148.23%	152.14%	145.15%	124.64%	185.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	427,710	424,253	419,055	421,303	423,810	401,005	606,698	-20.73%
YoY %	0.81%	1.24%	-0.53%	-0.59%	5.69%	-33.90%	-	-
Horiz. %	70.50%	69.93%	69.07%	69.44%	69.86%	66.10%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	427,710	424,253	419,055	421,303	423,810	401,005	606,698	-20.73%
YoY %	0.81%	1.24%	-0.53%	-0.59%	5.69%	-33.90%	-	-
Horiz. %	70.50%	69.93%	69.07%	69.44%	69.86%	66.10%	100.00%	-
NOSH	124,334	125,148	125,091	125,015	125,017	121,683	120,917	1.87%
YoY %	-0.65%	0.05%	0.06%	-0.00%	2.74%	0.63%	-	-
Horiz. %	102.83%	103.50%	103.45%	103.39%	103.39%	100.63%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	7.63%	3.33%	2.43%	8.56%	23.43%	25.44%	38.72%	-
YoY %	129.13%	37.04%	-71.61%	-63.47%	-7.90%	-34.30%	-	-
Horiz. %	19.71%	8.60%	6.28%	22.11%	60.51%	65.70%	100.00%	-
ROE	3.41%	2.18%	1.74%	3.74%	9.88%	0.17%	1.26%	-
YoY %	56.42%	25.29%	-53.48%	-62.15%	5,711.76%	-86.51%	-	-
Horiz. %	270.63%	173.02%	138.10%	296.83%	784.13%	13.49%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	148.13	134.24	136.57	139.11	142.65	222.53	147.64	0.22%
YoY %	10.35%	-1.71%	-1.83%	-2.48%	-35.90%	50.72%	-	-
Horiz. %	100.33%	90.92%	92.50%	94.22%	96.62%	150.72%	100.00%	-
EPS	11.72	7.40	5.84	12.60	33.48	0.57	6.33	50.61%
YoY %	58.38%	26.71%	-53.65%	-62.37%	5,773.68%	-91.00%	-	-
Horiz. %	185.15%	116.90%	92.26%	199.05%	528.91%	9.00%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.44	3.39	3.35	3.37	3.39	3.27	5.01	-22.11%
YoY %	1.47%	1.19%	-0.59%	-0.59%	3.67%	-34.73%	-	-
Horiz. %	68.66%	67.66%	66.87%	67.27%	67.66%	65.27%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 124,975
RPS	145.87	133.06	135.31	137.74	141.24	216.13	141.61	1.99%
YoY %	9.63%	-1.66%	-1.76%	-2.48%	-34.65%	52.62%	-	-
Horiz. %	103.01%	93.96%	95.55%	97.27%	99.74%	152.62%	100.00%	-
EPS	11.54	7.33	5.79	12.48	33.15	0.55	6.07	53.28%
YoY %	57.44%	26.60%	-53.61%	-62.35%	5,927.27%	-90.94%	-	-
Horiz. %	190.12%	120.76%	95.39%	205.60%	546.13%	9.06%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.3876	3.3602	3.3191	3.3369	3.3567	3.1761	4.8052	-20.73%
YoY %	0.82%	1.24%	-0.53%	-0.59%	5.69%	-33.90%	-	-
Horiz. %	70.50%	69.93%	69.07%	69.44%	69.86%	66.10%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	1.19	0.86	0.99	1.26	1.36	1.59	2.02	-
P/RPS	0.80	0.64	0.72	0.91	0.95	0.71	1.37	-30.06%
YoY %	25.00%	-11.11%	-20.88%	-4.21%	33.80%	-48.18%	-	-
Horiz. %	58.39%	46.72%	52.55%	66.42%	69.34%	51.82%	100.00%	-
P/EPS	10.15	11.62	16.95	10.00	4.06	278.95	31.93	-53.32%
YoY %	-12.65%	-31.45%	69.50%	146.31%	-98.54%	773.63%	-	-
Horiz. %	31.79%	36.39%	53.08%	31.32%	12.72%	873.63%	100.00%	-
EY	9.85	8.60	5.90	10.00	24.62	0.36	3.13	114.29%
YoY %	14.53%	45.76%	-41.00%	-59.38%	6,738.89%	-88.50%	-	-
Horiz. %	314.70%	274.76%	188.50%	319.49%	786.58%	11.50%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.35	0.25	0.30	0.37	0.40	0.49	0.40	-8.49%
YoY %	40.00%	-16.67%	-18.92%	-7.50%	-18.37%	22.50%	-	-
Horiz. %	87.50%	62.50%	75.00%	92.50%	100.00%	122.50%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	17/11/08	22/08/08	20/05/08	22/02/08	27/11/07	27/08/07	18/05/07	-
Price	1.08	0.84	1.00	1.15	1.25	1.50	1.12	-
P/RPS	0.73	0.63	0.73	0.83	0.88	0.67	0.76	-2.64%
YoY %	15.87%	-13.70%	-12.05%	-5.68%	31.34%	-11.84%	-	-
Horiz. %	96.05%	82.89%	96.05%	109.21%	115.79%	88.16%	100.00%	-
P/EPS	9.22	11.35	17.12	9.13	3.73	263.16	17.71	-35.20%
YoY %	-18.77%	-33.70%	87.51%	144.77%	-98.58%	1,385.94%	-	-
Horiz. %	52.06%	64.09%	96.67%	51.55%	21.06%	1,485.94%	100.00%	-
EY	10.85	8.81	5.84	10.96	26.78	0.38	5.65	54.31%
YoY %	23.16%	50.86%	-46.72%	-59.07%	6,947.37%	-93.27%	-	-
Horiz. %	192.04%	155.93%	103.36%	193.98%	473.98%	6.73%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.31	0.25	0.30	0.34	0.37	0.46	0.22	25.60%
YoY %	24.00%	-16.67%	-11.76%	-8.11%	-19.57%	109.09%	-	-
Horiz. %	140.91%	113.64%	136.36%	154.55%	168.18%	209.09%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos