[M3NERGY] QoQ Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -24.73%
YoY- 1026.75%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 46,044 167,998 128,127 86,955 44,583 272,886 208,586 -63.37%
PBT 4,984 10,746 7,742 11,812 13,043 -39,756 -52,876 -
Tax -1,472 -5,150 -4,632 -4,372 -2,598 109,166 133,640 -
NP 3,512 5,596 3,110 7,440 10,445 69,410 80,764 -87.56%
-
NP to SH 3,643 9,261 5,479 7,876 10,464 699 8,937 -44.93%
-
Tax Rate 29.53% 47.92% 59.83% 37.01% 19.92% - - -
Total Cost 42,532 162,402 125,017 79,515 34,138 203,476 127,822 -51.88%
-
Net Worth 427,710 424,253 419,055 421,303 423,810 401,005 606,698 -20.73%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 427,710 424,253 419,055 421,303 423,810 401,005 606,698 -20.73%
NOSH 124,334 125,148 125,091 125,015 125,017 121,683 120,917 1.87%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.63% 3.33% 2.43% 8.56% 23.43% 25.44% 38.72% -
ROE 0.85% 2.18% 1.31% 1.87% 2.47% 0.17% 1.47% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 37.03 134.24 102.43 69.56 35.66 222.53 172.25 -64.01%
EPS 2.93 7.40 4.38 6.30 8.37 0.57 7.38 -45.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.44 3.39 3.35 3.37 3.39 3.27 5.01 -22.11%
Adjusted Per Share Value based on latest NOSH - 124,975
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 36.47 133.06 101.48 68.87 35.31 216.13 165.21 -63.37%
EPS 2.89 7.33 4.34 6.24 8.29 0.55 7.08 -44.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3876 3.3602 3.3191 3.3369 3.3567 3.1761 4.8052 -20.73%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.19 0.86 0.99 1.26 1.36 1.59 2.02 -
P/RPS 3.21 0.64 0.97 1.81 3.81 0.71 1.17 95.62%
P/EPS 40.61 11.62 22.60 20.00 16.25 278.95 27.37 29.99%
EY 2.46 8.60 4.42 5.00 6.15 0.36 3.65 -23.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.25 0.30 0.37 0.40 0.49 0.40 -8.49%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 17/11/08 22/08/08 20/05/08 22/02/08 27/11/07 27/08/07 18/05/07 -
Price 1.08 0.84 1.00 1.15 1.25 1.50 1.12 -
P/RPS 2.92 0.63 0.98 1.65 3.51 0.67 0.65 171.51%
P/EPS 36.86 11.35 22.83 18.25 14.93 263.16 15.18 80.36%
EY 2.71 8.81 4.38 5.48 6.70 0.38 6.59 -44.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.25 0.30 0.34 0.37 0.46 0.22 25.60%

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