[M3NERGY] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 118.96%
YoY- 102.68%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 360,763 336,830 332,576 311,112 316,757 310,286 296,528 13.92%
PBT 39,993 45,970 44,972 48,860 -199,456 31,422 38,060 3.34%
Tax -18,268 -17,006 -17,878 -19,204 43,045 -21,452 -21,180 -9.36%
NP 21,725 28,964 27,094 29,656 -156,411 9,970 16,880 18.26%
-
NP to SH 21,725 28,964 27,094 29,656 -156,411 9,970 16,880 18.26%
-
Tax Rate 45.68% 36.99% 39.75% 39.30% - 68.27% 55.65% -
Total Cost 339,038 307,866 305,482 281,456 473,168 300,316 279,648 13.65%
-
Net Worth 286,755 272,534 270,073 262,774 261,239 477,761 478,409 -28.84%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - 955 - -
Div Payout % - - - - - 9.58% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 286,755 272,534 270,073 262,774 261,239 477,761 478,409 -28.84%
NOSH 72,780 72,482 72,212 72,190 71,769 71,628 71,404 1.27%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 6.02% 8.60% 8.15% 9.53% -49.38% 3.21% 5.69% -
ROE 7.58% 10.63% 10.03% 11.29% -59.87% 2.09% 3.53% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 495.69 464.71 460.55 430.96 441.36 433.19 415.28 12.48%
EPS 29.85 39.96 37.52 41.08 -217.94 13.92 23.64 16.77%
DPS 0.00 0.00 0.00 0.00 0.00 1.33 0.00 -
NAPS 3.94 3.76 3.74 3.64 3.64 6.67 6.70 -29.74%
Adjusted Per Share Value based on latest NOSH - 72,190
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 285.74 266.78 263.41 246.41 250.88 245.76 234.86 13.92%
EPS 17.21 22.94 21.46 23.49 -123.88 7.90 13.37 18.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.76 0.00 -
NAPS 2.2712 2.1586 2.1391 2.0813 2.0691 3.784 3.7892 -28.84%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 3.72 3.62 2.75 2.06 0.00 0.00 0.00 -
P/RPS 0.75 0.78 0.60 0.48 0.00 0.00 0.00 -
P/EPS 12.46 9.06 7.33 5.01 0.00 0.00 0.00 -
EY 8.02 11.04 13.64 19.94 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.96 0.74 0.57 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 18/11/03 22/08/03 28/05/03 28/02/03 27/11/02 29/08/02 -
Price 3.58 3.60 3.46 2.14 2.15 0.00 0.00 -
P/RPS 0.72 0.77 0.75 0.50 0.49 0.00 0.00 -
P/EPS 11.99 9.01 9.22 5.21 -0.99 0.00 0.00 -
EY 8.34 11.10 10.84 19.20 -101.37 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.96 0.93 0.59 0.59 0.00 0.00 -

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
Post a Comment