[M3NERGY] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 22.48%
YoY- -10.74%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 346,022 157,393 150,566 297,876 454,825 461,885 490,568 -20.71%
PBT 43,746 15,386 13,986 31,416 24,066 20,164 -190 -
Tax -24,728 13,548 10,838 -9,232 -11,225 -9,641 3,204 -
NP 19,018 28,934 24,824 22,184 12,841 10,522 3,014 240.32%
-
NP to SH 19,018 16,756 14,410 15,728 12,841 10,522 3,014 240.32%
-
Tax Rate 56.53% -88.05% -77.49% 29.39% 46.64% 47.81% - -
Total Cost 327,004 128,458 125,742 275,692 441,984 451,362 487,554 -23.32%
-
Net Worth 453,028 334,511 339,279 338,526 437,364 318,801 315,504 27.19%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 1,533 - - - 1,609 - - -
Div Payout % 8.06% - - - 12.53% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 453,028 334,511 339,279 338,526 437,364 318,801 315,504 27.19%
NOSH 76,654 76,025 74,896 74,895 74,508 74,312 74,236 2.15%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 5.50% 18.38% 16.49% 7.45% 2.82% 2.28% 0.61% -
ROE 4.20% 5.01% 4.25% 4.65% 2.94% 3.30% 0.96% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 451.40 207.03 201.03 397.72 610.43 621.54 660.82 -22.38%
EPS 24.81 22.04 19.24 21.00 17.25 14.16 4.06 233.14%
DPS 2.00 0.00 0.00 0.00 2.16 0.00 0.00 -
NAPS 5.91 4.40 4.53 4.52 5.87 4.29 4.25 24.51%
Adjusted Per Share Value based on latest NOSH - 74,895
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 274.06 124.66 119.25 235.93 360.24 365.83 388.55 -20.71%
EPS 15.06 13.27 11.41 12.46 10.17 8.33 2.39 240.01%
DPS 1.21 0.00 0.00 0.00 1.27 0.00 0.00 -
NAPS 3.5881 2.6494 2.6872 2.6812 3.4641 2.525 2.4989 27.19%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.17 1.61 2.22 2.68 3.30 2.67 3.22 -
P/RPS 0.26 0.78 1.10 0.67 0.54 0.43 0.49 -34.38%
P/EPS 4.72 7.30 11.54 12.76 19.15 18.86 79.31 -84.67%
EY 21.21 13.69 8.67 7.84 5.22 5.30 1.26 553.45%
DY 1.71 0.00 0.00 0.00 0.65 0.00 0.00 -
P/NAPS 0.20 0.37 0.49 0.59 0.56 0.62 0.76 -58.83%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 07/03/06 29/11/05 25/08/05 25/05/05 28/02/05 25/11/04 26/08/04 -
Price 1.97 1.42 2.10 2.37 2.66 2.97 2.70 -
P/RPS 0.44 0.69 1.04 0.60 0.44 0.48 0.41 4.80%
P/EPS 7.94 6.44 10.91 11.29 15.43 20.97 66.50 -75.65%
EY 12.59 15.52 9.16 8.86 6.48 4.77 1.50 311.40%
DY 1.02 0.00 0.00 0.00 0.81 0.00 0.00 -
P/NAPS 0.33 0.32 0.46 0.52 0.45 0.69 0.64 -35.62%

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