[M3NERGY] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 83.24%
YoY- 378.1%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 33,930 346,022 118,045 75,283 74,469 454,825 346,414 -78.78%
PBT 4,949 43,746 11,540 6,993 7,854 24,066 15,123 -52.54%
Tax -4,777 -24,728 10,161 5,419 -2,308 -11,225 -7,231 -24.16%
NP 172 19,018 21,701 12,412 5,546 12,841 7,892 -92.21%
-
NP to SH 1,799 19,018 12,567 7,205 3,932 12,841 7,892 -62.71%
-
Tax Rate 96.52% 56.53% -88.05% -77.49% 29.39% 46.64% 47.81% -
Total Cost 33,758 327,004 96,344 62,871 68,923 441,984 338,522 -78.52%
-
Net Worth 392,794 453,028 334,511 339,279 338,526 437,364 318,801 14.94%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 1,533 - - - 1,609 - -
Div Payout % - 8.06% - - - 12.53% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 392,794 453,028 334,511 339,279 338,526 437,364 318,801 14.94%
NOSH 78,558 76,654 76,025 74,896 74,895 74,508 74,312 3.77%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 0.51% 5.50% 18.38% 16.49% 7.45% 2.82% 2.28% -
ROE 0.46% 4.20% 3.76% 2.12% 1.16% 2.94% 2.48% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 43.19 451.40 155.27 100.52 99.43 610.43 466.16 -79.55%
EPS 1.50 24.81 16.53 9.62 5.25 17.25 10.62 -72.91%
DPS 0.00 2.00 0.00 0.00 0.00 2.16 0.00 -
NAPS 5.00 5.91 4.40 4.53 4.52 5.87 4.29 10.75%
Adjusted Per Share Value based on latest NOSH - 74,897
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 26.87 274.06 93.50 59.63 58.98 360.24 274.37 -78.78%
EPS 1.42 15.06 9.95 5.71 3.11 10.17 6.25 -62.79%
DPS 0.00 1.21 0.00 0.00 0.00 1.27 0.00 -
NAPS 3.1111 3.5881 2.6494 2.6872 2.6812 3.4641 2.525 14.94%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.27 1.17 1.61 2.22 2.68 3.30 2.67 -
P/RPS 5.26 0.26 1.04 2.21 2.70 0.54 0.57 340.55%
P/EPS 99.13 4.72 9.74 23.08 51.05 19.15 25.14 149.79%
EY 1.01 21.21 10.27 4.33 1.96 5.22 3.98 -59.95%
DY 0.00 1.71 0.00 0.00 0.00 0.65 0.00 -
P/NAPS 0.45 0.20 0.37 0.49 0.59 0.56 0.62 -19.25%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 07/03/06 29/11/05 25/08/05 25/05/05 28/02/05 25/11/04 -
Price 1.89 1.97 1.42 2.10 2.37 2.66 2.97 -
P/RPS 4.38 0.44 0.91 2.09 2.38 0.44 0.64 260.88%
P/EPS 82.53 7.94 8.59 21.83 45.14 15.43 27.97 105.85%
EY 1.21 12.59 11.64 4.58 2.22 6.48 3.58 -51.51%
DY 0.00 1.02 0.00 0.00 0.00 0.81 0.00 -
P/NAPS 0.38 0.33 0.32 0.46 0.52 0.45 0.69 -32.83%

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