[M3NERGY] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -94.24%
YoY- -96.32%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 44,583 272,886 208,586 267,406 129,638 93,216 33,930 19.94%
PBT 13,043 -39,756 -52,876 -40,206 -54,161 -47,539 4,949 90.68%
Tax -2,598 109,166 133,640 109,616 139,623 148,393 -4,777 -33.34%
NP 10,445 69,410 80,764 69,410 85,462 100,854 172 1441.11%
-
NP to SH 10,464 699 8,937 699 12,137 28,892 1,799 223.08%
-
Tax Rate 19.92% - - - - - 96.52% -
Total Cost 34,138 203,476 127,822 197,996 44,176 -7,638 33,758 0.74%
-
Net Worth 423,810 401,005 606,698 407,186 415,088 430,624 392,794 5.19%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 423,810 401,005 606,698 407,186 415,088 430,624 392,794 5.19%
NOSH 125,017 121,683 120,917 79,065 78,914 78,724 78,558 36.26%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 23.43% 25.44% 38.72% 25.96% 65.92% 108.19% 0.51% -
ROE 2.47% 0.17% 1.47% 0.17% 2.92% 6.71% 0.46% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 35.66 222.53 172.25 338.21 164.28 118.41 43.19 -11.97%
EPS 8.37 0.57 7.38 0.58 15.38 36.70 1.50 214.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.39 3.27 5.01 5.15 5.26 5.47 5.00 -22.80%
Adjusted Per Share Value based on latest NOSH - 79,065
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 35.31 216.13 165.21 211.79 102.68 73.83 26.87 19.95%
EPS 8.29 0.55 7.08 0.55 9.61 22.88 1.42 223.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3567 3.1761 4.8052 3.225 3.2876 3.4107 3.1111 5.19%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.36 1.59 2.02 1.73 1.86 1.88 2.27 -
P/RPS 3.81 0.71 1.17 0.51 1.13 1.59 5.26 -19.33%
P/EPS 16.25 278.95 27.37 195.68 12.09 5.12 99.13 -70.01%
EY 6.15 0.36 3.65 0.51 8.27 19.52 1.01 233.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.49 0.40 0.34 0.35 0.34 0.45 -7.54%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 27/08/07 18/05/07 26/02/07 29/11/06 30/08/06 31/05/06 -
Price 1.25 1.50 1.12 2.20 1.70 1.83 1.89 -
P/RPS 3.51 0.67 0.65 0.65 1.03 1.55 4.38 -13.71%
P/EPS 14.93 263.16 15.18 248.85 11.05 4.99 82.53 -67.98%
EY 6.70 0.38 6.59 0.40 9.05 20.05 1.21 212.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.46 0.22 0.43 0.32 0.33 0.38 -1.76%

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