[M3NERGY] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 62.71%
YoY- -40.89%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 118,045 75,283 74,469 454,825 346,414 245,284 102,190 10.08%
PBT 11,540 6,993 7,854 24,066 15,123 -95 -3,341 -
Tax 10,161 5,419 -2,308 -11,225 -7,231 1,602 7,746 19.81%
NP 21,701 12,412 5,546 12,841 7,892 1,507 4,405 189.24%
-
NP to SH 12,567 7,205 3,932 12,841 7,892 1,507 4,405 101.02%
-
Tax Rate -88.05% -77.49% 29.39% 46.64% 47.81% - - -
Total Cost 96,344 62,871 68,923 441,984 338,522 243,777 97,785 -0.98%
-
Net Worth 334,511 339,279 338,526 437,364 318,801 315,504 329,825 0.94%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 1,609 - - - -
Div Payout % - - - 12.53% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 334,511 339,279 338,526 437,364 318,801 315,504 329,825 0.94%
NOSH 76,025 74,896 74,895 74,508 74,312 74,236 73,294 2.46%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 18.38% 16.49% 7.45% 2.82% 2.28% 0.61% 4.31% -
ROE 3.76% 2.12% 1.16% 2.94% 2.48% 0.48% 1.34% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 155.27 100.52 99.43 610.43 466.16 330.41 139.42 7.43%
EPS 16.53 9.62 5.25 17.25 10.62 2.03 6.01 96.18%
DPS 0.00 0.00 0.00 2.16 0.00 0.00 0.00 -
NAPS 4.40 4.53 4.52 5.87 4.29 4.25 4.50 -1.48%
Adjusted Per Share Value based on latest NOSH - 74,508
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 93.50 59.63 58.98 360.24 274.37 194.27 80.94 10.08%
EPS 9.95 5.71 3.11 10.17 6.25 1.19 3.49 100.93%
DPS 0.00 0.00 0.00 1.27 0.00 0.00 0.00 -
NAPS 2.6494 2.6872 2.6812 3.4641 2.525 2.4989 2.6123 0.94%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.61 2.22 2.68 3.30 2.67 3.22 4.08 -
P/RPS 1.04 2.21 2.70 0.54 0.57 0.97 2.93 -49.83%
P/EPS 9.74 23.08 51.05 19.15 25.14 158.62 67.89 -72.56%
EY 10.27 4.33 1.96 5.22 3.98 0.63 1.47 265.02%
DY 0.00 0.00 0.00 0.65 0.00 0.00 0.00 -
P/NAPS 0.37 0.49 0.59 0.56 0.62 0.76 0.91 -45.08%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 25/08/05 25/05/05 28/02/05 25/11/04 26/08/04 26/05/04 -
Price 1.42 2.10 2.37 2.66 2.97 2.70 3.70 -
P/RPS 0.91 2.09 2.38 0.44 0.64 0.82 2.65 -50.93%
P/EPS 8.59 21.83 45.14 15.43 27.97 133.00 61.56 -73.06%
EY 11.64 4.58 2.22 6.48 3.58 0.75 1.62 271.90%
DY 0.00 0.00 0.00 0.81 0.00 0.00 0.00 -
P/NAPS 0.32 0.46 0.52 0.45 0.69 0.64 0.82 -46.56%

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