[M3NERGY] QoQ Cumulative Quarter Result on 30-Jun-2009 [#4]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -2.11%
YoY- -230.47%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 265,957 184,142 94,145 276,676 150,566 90,827 46,044 222.27%
PBT 19,120 12,267 5,223 -10,515 -12,013 2,905 4,984 145.26%
Tax -10,122 -8,587 -1,931 -2,957 -1,797 -874 -1,472 262.03%
NP 8,998 3,680 3,292 -13,472 -13,810 2,031 3,512 87.34%
-
NP to SH 9,125 4,011 2,506 -12,083 -11,833 4,370 3,643 84.54%
-
Tax Rate 52.94% 70.00% 36.97% - - 30.09% 29.53% -
Total Cost 256,959 180,462 90,853 290,148 164,376 88,796 42,532 232.07%
-
Net Worth 400,946 391,165 426,764 426,244 407,691 424,585 427,710 -4.22%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 31,422 - - - - - - -
Div Payout % 344.35% - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 400,946 391,165 426,764 426,244 407,691 424,585 427,710 -4.22%
NOSH 125,688 124,179 124,059 124,269 124,296 124,147 124,334 0.72%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 3.38% 2.00% 3.50% -4.87% -9.17% 2.24% 7.63% -
ROE 2.28% 1.03% 0.59% -2.83% -2.90% 1.03% 0.85% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 211.60 148.29 75.89 222.64 121.13 73.16 37.03 219.96%
EPS 7.26 3.23 2.02 -9.72 -9.52 3.52 2.93 83.21%
DPS 25.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.19 3.15 3.44 3.43 3.28 3.42 3.44 -4.90%
Adjusted Per Share Value based on latest NOSH - 124,036
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 210.65 145.85 74.57 219.14 119.25 71.94 36.47 222.26%
EPS 7.23 3.18 1.98 -9.57 -9.37 3.46 2.89 84.38%
DPS 24.89 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1756 3.0982 3.3801 3.376 3.229 3.3628 3.3876 -4.22%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.41 1.44 1.72 1.55 1.52 1.17 1.19 -
P/RPS 0.67 0.97 2.27 0.70 1.25 1.60 3.21 -64.84%
P/EPS 19.42 44.58 85.15 -15.94 -15.97 33.24 40.61 -38.87%
EY 5.15 2.24 1.17 -6.27 -6.26 3.01 2.46 63.72%
DY 17.73 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.50 0.45 0.46 0.34 0.35 16.49%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 24/05/10 24/02/10 19/11/09 26/08/09 29/05/09 25/02/09 17/11/08 -
Price 1.70 1.43 1.58 1.78 1.47 1.61 1.08 -
P/RPS 0.80 0.96 2.08 0.80 1.21 2.20 2.92 -57.85%
P/EPS 23.42 44.27 78.22 -18.31 -15.44 45.74 36.86 -26.11%
EY 4.27 2.26 1.28 -5.46 -6.48 2.19 2.71 35.44%
DY 14.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.45 0.46 0.52 0.45 0.47 0.31 43.02%

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