[M3NERGY] QoQ Annualized Quarter Result on 31-Mar-2008 [#3]

Stock

[M3NERGY] M3NERGY BHD

Announcement Date

20-May-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

31-Mar-2008 [#3]

Profit Trend

QoQ- -53.62%

YoY- -4.63%

Quarter Report

M3NERGY's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Annualized Quarter Result
Revenue	181,654	184,176	167,998	170,836	173,910	178,332	272,886	-23.66%
YoY %	-1.37%	9.63%	-1.66%	-1.77%	-2.48%	-34.65%	-	-
Horiz. %	66.57%	67.49%	61.56%	62.60%	63.73%	65.35%	100.00%	-
PBT	5,810	19,936	10,746	10,322	23,624	52,172	-39,756	-
YoY %	-70.86%	85.52%	4.11%	-56.31%	-54.72%	231.23%	-	-
Horiz. %	-14.61%	-50.15%	-27.03%	-25.96%	-59.42%	-131.23%	100.00%	-
Tax	-1,748	-5,888	-5,150	-6,176	-8,744	-10,392	109,166	-
YoY %	70.31%	-14.33%	16.61%	29.37%	15.86%	-109.52%	-	-
Horiz. %	-1.60%	-5.39%	-4.72%	-5.66%	-8.01%	-9.52%	100.00%	-
NP	4,062	14,048	5,596	4,146	14,880	41,780	69,410	-84.79%
YoY %	-71.08%	151.04%	34.97%	-72.14%	-64.38%	-39.81%	-	-
Horiz. %	5.85%	20.24%	8.06%	5.97%	21.44%	60.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,740	14,572	9,261	7,305	15,752	41,856	699	434.60%
YoY %	-40.02%	57.35%	26.78%	-53.62%	-62.37%	5,887.98%	-	-
Horiz. %	1,250.36%	2,084.69%	1,324.89%	1,045.06%	2,253.51%	5,987.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.09%	29.53%	47.92%	59.83%	37.01%	19.92%	-	-
YoY %	1.90%	-38.38%	-19.91%	61.66%	85.79%	0.00%	-	-
Horiz. %	151.05%	148.24%	240.56%	300.35%	185.79%	100.00%	-	-
Total Cost	177,592	170,128	162,402	166,689	159,030	136,552	203,476	-8.63%
YoY %	4.39%	4.76%	-2.57%	4.82%	16.46%	-32.89%	-	-
Horiz. %	87.28%	83.61%	79.81%	81.92%	78.16%	67.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	424,585	427,710	424,253	419,055	421,303	423,810	401,005	3.86%
YoY %	-0.73%	0.81%	1.24%	-0.53%	-0.59%	5.69%	-	-
Horiz. %	105.88%	106.66%	105.80%	104.50%	105.06%	105.69%	100.00%	-

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

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	424,585	427,710	424,253	419,055	421,303	423,810	401,005	3.86%
YoY %	-0.73%	0.81%	1.24%	-0.53%	-0.59%	5.69%	-	-
Horiz. %	105.88%	106.66%	105.80%	104.50%	105.06%	105.69%	100.00%	-
NOSH	124,147	124,334	125,148	125,091	125,015	125,017	121,683	1.33%
YoY %	-0.15%	-0.65%	0.05%	0.06%	-0.00%	2.74%	-	-
Horiz. %	102.02%	102.18%	102.85%	102.80%	102.74%	102.74%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	2.24%	7.63%	3.33%	2.43%	8.56%	23.43%	25.44%	-
YoY %	-70.64%	129.13%	37.04%	-71.61%	-63.47%	-7.90%	-	-
Horiz. %	8.81%	29.99%	13.09%	9.55%	33.65%	92.10%	100.00%	-
ROE	2.06%	3.41%	2.18%	1.74%	3.74%	9.88%	0.17%	-
YoY %	-39.59%	56.42%	25.29%	-53.48%	-62.15%	5,711.76%	-	-
Horiz. %	1,211.76%	2,005.88%	1,282.35%	1,023.53%	2,200.00%	5,811.76%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	146.32	148.13	134.24	136.57	139.11	142.65	222.53	-24.28%
YoY %	-1.22%	10.35%	-1.71%	-1.83%	-2.48%	-35.90%	-	-
Horiz. %	65.75%	66.57%	60.32%	61.37%	62.51%	64.10%	100.00%	-
EPS	7.04	11.72	7.40	5.84	12.60	33.48	0.57	430.26%
YoY %	-39.93%	58.38%	26.71%	-53.65%	-62.37%	5,773.68%	-	-
Horiz. %	1,235.09%	2,056.14%	1,298.25%	1,024.56%	2,210.53%	5,873.68%	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	3.42	3.44	3.39	3.35	3.37	3.39	3.27	3.02%
YoY %	-0.58%	1.47%	1.19%	-0.59%	-0.59%	3.67%	-	-
Horiz. %	104.59%	105.20%	103.67%	102.45%	103.06%	103.67%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 124,843
RPS	143.88	145.87	133.06	135.31	137.74	141.24	216.13	-23.66%
YoY %	-1.36%	9.63%	-1.66%	-1.76%	-2.48%	-34.65%	-	-
Horiz. %	66.57%	67.49%	61.56%	62.61%	63.73%	65.35%	100.00%	-
EPS	6.92	11.54	7.33	5.79	12.48	33.15	0.55	436.82%
YoY %	-40.03%	57.44%	26.60%	-53.61%	-62.35%	5,927.27%	-	-
Horiz. %	1,258.18%	2,098.18%	1,332.73%	1,052.73%	2,269.09%	6,027.27%	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	3.3628	3.3876	3.3602	3.3191	3.3369	3.3567	3.1761	3.86%
YoY %	-0.73%	0.82%	1.24%	-0.53%	-0.59%	5.69%	-	-
Horiz. %	105.88%	106.66%	105.80%	104.50%	105.06%	105.69%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	1.17	1.19	0.86	0.99	1.26	1.36	1.59	-
P/RPS	0.80	0.80	0.64	0.72	0.91	0.95	0.71	8.24%
YoY %	0.00%	25.00%	-11.11%	-20.88%	-4.21%	33.80%	-	-
Horiz. %	112.68%	112.68%	90.14%	101.41%	128.17%	133.80%	100.00%	-
P/EPS	16.62	10.15	11.62	16.95	10.00	4.06	278.95	-84.61%
YoY %	63.74%	-12.65%	-31.45%	69.50%	146.31%	-98.54%	-	-
Horiz. %	5.96%	3.64%	4.17%	6.08%	3.58%	1.46%	100.00%	-
EY	6.02	9.85	8.60	5.90	10.00	24.62	0.36	548.36%
YoY %	-38.88%	14.53%	45.76%	-41.00%	-59.38%	6,738.89%	-	-
Horiz. %	1,672.22%	2,736.11%	2,388.89%	1,638.89%	2,777.78%	6,838.89%	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	0.34	0.35	0.25	0.30	0.37	0.40	0.49	-21.53%
YoY %	-2.86%	40.00%	-16.67%	-18.92%	-7.50%	-18.37%	-	-
Horiz. %	69.39%	71.43%	51.02%	61.22%	75.51%	81.63%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	25/02/09	17/11/08	22/08/08	20/05/08	22/02/08	27/11/07	27/08/07	-
Price	1.61	1.08	0.84	1.00	1.15	1.25	1.50	-
P/RPS	1.10	0.73	0.63	0.73	0.83	0.88	0.67	38.96%
YoY %	50.68%	15.87%	-13.70%	-12.05%	-5.68%	31.34%	-	-
Horiz. %	164.18%	108.96%	94.03%	108.96%	123.88%	131.34%	100.00%	-
P/EPS	22.87	9.22	11.35	17.12	9.13	3.73	263.16	-80.23%
YoY %	148.05%	-18.77%	-33.70%	87.51%	144.77%	-98.58%	-	-
Horiz. %	8.69%	3.50%	4.31%	6.51%	3.47%	1.42%	100.00%	-
EY	4.37	10.85	8.81	5.84	10.96	26.78	0.38	405.72%
YoY %	-59.72%	23.16%	50.86%	-46.72%	-59.07%	6,947.37%	-	-
Horiz. %	1,150.00%	2,855.26%	2,318.42%	1,536.84%	2,884.21%	7,047.37%	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	0.47	0.31	0.25	0.30	0.34	0.37	0.46	1.43%
YoY %	51.61%	24.00%	-16.67%	-11.76%	-8.11%	-19.57%	-	-
Horiz. %	102.17%	67.39%	54.35%	65.22%	73.91%	80.43%	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