[M3NERGY] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
07-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 51.33%
YoY- 48.1%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 129,638 93,216 33,930 346,022 118,045 75,283 74,469 44.66%
PBT -54,161 -47,539 4,949 43,746 11,540 6,993 7,854 -
Tax 139,623 148,393 -4,777 -24,728 10,161 5,419 -2,308 -
NP 85,462 100,854 172 19,018 21,701 12,412 5,546 518.21%
-
NP to SH 12,137 28,892 1,799 19,018 12,567 7,205 3,932 111.85%
-
Tax Rate - - 96.52% 56.53% -88.05% -77.49% 29.39% -
Total Cost 44,176 -7,638 33,758 327,004 96,344 62,871 68,923 -25.64%
-
Net Worth 415,088 430,624 392,794 453,028 334,511 339,279 338,526 14.54%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 1,533 - - - -
Div Payout % - - - 8.06% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 415,088 430,624 392,794 453,028 334,511 339,279 338,526 14.54%
NOSH 78,914 78,724 78,558 76,654 76,025 74,896 74,895 3.54%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 65.92% 108.19% 0.51% 5.50% 18.38% 16.49% 7.45% -
ROE 2.92% 6.71% 0.46% 4.20% 3.76% 2.12% 1.16% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 164.28 118.41 43.19 451.40 155.27 100.52 99.43 39.71%
EPS 15.38 36.70 1.50 24.81 16.53 9.62 5.25 104.60%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 5.26 5.47 5.00 5.91 4.40 4.53 4.52 10.62%
Adjusted Per Share Value based on latest NOSH - 76,615
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 102.68 73.83 26.87 274.06 93.50 59.63 58.98 44.66%
EPS 9.61 22.88 1.42 15.06 9.95 5.71 3.11 112.00%
DPS 0.00 0.00 0.00 1.21 0.00 0.00 0.00 -
NAPS 3.2876 3.4107 3.1111 3.5881 2.6494 2.6872 2.6812 14.54%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.86 1.88 2.27 1.17 1.61 2.22 2.68 -
P/RPS 1.13 1.59 5.26 0.26 1.04 2.21 2.70 -44.01%
P/EPS 12.09 5.12 99.13 4.72 9.74 23.08 51.05 -61.68%
EY 8.27 19.52 1.01 21.21 10.27 4.33 1.96 160.88%
DY 0.00 0.00 0.00 1.71 0.00 0.00 0.00 -
P/NAPS 0.35 0.34 0.45 0.20 0.37 0.49 0.59 -29.37%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 30/08/06 31/05/06 07/03/06 29/11/05 25/08/05 25/05/05 -
Price 1.70 1.83 1.89 1.97 1.42 2.10 2.37 -
P/RPS 1.03 1.55 4.38 0.44 0.91 2.09 2.38 -42.75%
P/EPS 11.05 4.99 82.53 7.94 8.59 21.83 45.14 -60.83%
EY 9.05 20.05 1.21 12.59 11.64 4.58 2.22 154.97%
DY 0.00 0.00 0.00 1.02 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.38 0.33 0.32 0.46 0.52 -27.62%

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