[M3NERGY] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 0.01%
YoY- 113.89%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 346,414 245,284 102,190 360,763 252,623 166,288 77,778 169.96%
PBT 15,123 -95 -3,341 39,993 34,478 22,486 12,215 15.25%
Tax -7,231 1,602 7,746 -18,268 -12,755 -8,939 -4,801 31.29%
NP 7,892 1,507 4,405 21,725 21,723 13,547 7,414 4.24%
-
NP to SH 7,892 1,507 4,405 21,725 21,723 13,547 7,414 4.24%
-
Tax Rate 47.81% - - 45.68% 36.99% 39.75% 39.30% -
Total Cost 338,522 243,777 97,785 339,038 230,900 152,741 70,364 184.17%
-
Net Worth 318,801 315,504 329,825 286,755 272,534 270,073 262,774 13.71%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 318,801 315,504 329,825 286,755 272,534 270,073 262,774 13.71%
NOSH 74,312 74,236 73,294 72,780 72,482 72,212 72,190 1.94%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 2.28% 0.61% 4.31% 6.02% 8.60% 8.15% 9.53% -
ROE 2.48% 0.48% 1.34% 7.58% 7.97% 5.02% 2.82% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 466.16 330.41 139.42 495.69 348.53 230.28 107.74 164.81%
EPS 10.62 2.03 6.01 29.85 29.97 18.76 10.27 2.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.29 4.25 4.50 3.94 3.76 3.74 3.64 11.54%
Adjusted Per Share Value based on latest NOSH - 72,482
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 274.37 194.27 80.94 285.74 200.09 131.71 61.60 169.97%
EPS 6.25 1.19 3.49 17.21 17.21 10.73 5.87 4.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.525 2.4989 2.6123 2.2712 2.1586 2.1391 2.0813 13.70%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.67 3.22 4.08 3.72 3.62 2.75 2.06 -
P/RPS 0.57 0.97 2.93 0.75 1.04 1.19 1.91 -55.24%
P/EPS 25.14 158.62 67.89 12.46 12.08 14.66 20.06 16.19%
EY 3.98 0.63 1.47 8.02 8.28 6.82 4.99 -13.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.76 0.91 0.94 0.96 0.74 0.57 5.74%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 26/08/04 26/05/04 27/02/04 18/11/03 22/08/03 28/05/03 -
Price 2.97 2.70 3.70 3.58 3.60 3.46 2.14 -
P/RPS 0.64 0.82 2.65 0.72 1.03 1.50 1.99 -52.96%
P/EPS 27.97 133.00 61.56 11.99 12.01 18.44 20.84 21.60%
EY 3.58 0.75 1.62 8.34 8.33 5.42 4.80 -17.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.64 0.82 0.91 0.96 0.93 0.59 10.97%

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