[M3NERGY] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -11.4%
YoY- -4.14%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 166,288 77,778 316,757 232,715 148,264 68,287 263,416 -26.47%
PBT 22,486 12,215 -199,456 23,567 19,030 7,784 28,149 -13.94%
Tax -8,939 -4,801 43,045 -16,089 -10,590 -4,126 -13,718 -24.89%
NP 13,547 7,414 -156,411 7,478 8,440 3,658 14,431 -4.13%
-
NP to SH 13,547 7,414 -156,411 7,478 8,440 3,658 14,431 -4.13%
-
Tax Rate 39.75% 39.30% - 68.27% 55.65% 53.01% 48.73% -
Total Cost 152,741 70,364 473,168 225,237 139,824 64,629 248,985 -27.86%
-
Net Worth 270,073 262,774 261,239 477,761 478,409 473,764 458,356 -29.78%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - 716 - - - -
Div Payout % - - - 9.58% - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 270,073 262,774 261,239 477,761 478,409 473,764 458,356 -29.78%
NOSH 72,212 72,190 71,769 71,628 71,404 71,029 68,719 3.36%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 8.15% 9.53% -49.38% 3.21% 5.69% 5.36% 5.48% -
ROE 5.02% 2.82% -59.87% 1.57% 1.76% 0.77% 3.15% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 230.28 107.74 441.36 324.89 207.64 96.14 383.32 -28.86%
EPS 18.76 10.27 -217.94 10.44 11.82 5.15 21.00 -7.26%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 3.74 3.64 3.64 6.67 6.70 6.67 6.67 -32.07%
Adjusted Per Share Value based on latest NOSH - 71,791
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 131.71 61.60 250.88 184.32 117.43 54.09 208.63 -26.47%
EPS 10.73 5.87 -123.88 5.92 6.68 2.90 11.43 -4.13%
DPS 0.00 0.00 0.00 0.57 0.00 0.00 0.00 -
NAPS 2.1391 2.0813 2.0691 3.784 3.7892 3.7524 3.6303 -29.78%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 - - - - - -
Price 2.75 2.06 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.19 1.91 0.00 0.00 0.00 0.00 0.00 -
P/EPS 14.66 20.06 0.00 0.00 0.00 0.00 0.00 -
EY 6.82 4.99 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.57 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 22/08/03 28/05/03 28/02/03 27/11/02 29/08/02 24/05/02 28/02/02 -
Price 3.46 2.14 2.15 0.00 0.00 0.00 0.00 -
P/RPS 1.50 1.99 0.49 0.00 0.00 0.00 0.00 -
P/EPS 18.44 20.84 -0.99 0.00 0.00 0.00 0.00 -
EY 5.42 4.80 -101.37 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.59 0.59 0.00 0.00 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