[M3NERGY] QoQ Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 19.96%
YoY- -44.51%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 94,145 276,676 150,566 90,827 46,044 167,998 128,127 -18.55%
PBT 5,223 -10,515 -12,013 2,905 4,984 10,746 7,742 -23.06%
Tax -1,931 -2,957 -1,797 -874 -1,472 -5,150 -4,632 -44.16%
NP 3,292 -13,472 -13,810 2,031 3,512 5,596 3,110 3.86%
-
NP to SH 2,506 -12,083 -11,833 4,370 3,643 9,261 5,479 -40.60%
-
Tax Rate 36.97% - - 30.09% 29.53% 47.92% 59.83% -
Total Cost 90,853 290,148 164,376 88,796 42,532 162,402 125,017 -19.15%
-
Net Worth 426,764 426,244 407,691 424,585 427,710 424,253 419,055 1.22%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 426,764 426,244 407,691 424,585 427,710 424,253 419,055 1.22%
NOSH 124,059 124,269 124,296 124,147 124,334 125,148 125,091 -0.55%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.50% -4.87% -9.17% 2.24% 7.63% 3.33% 2.43% -
ROE 0.59% -2.83% -2.90% 1.03% 0.85% 2.18% 1.31% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 75.89 222.64 121.13 73.16 37.03 134.24 102.43 -18.10%
EPS 2.02 -9.72 -9.52 3.52 2.93 7.40 4.38 -40.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.44 3.43 3.28 3.42 3.44 3.39 3.35 1.78%
Adjusted Per Share Value based on latest NOSH - 123,220
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 74.57 219.14 119.25 71.94 36.47 133.06 101.48 -18.55%
EPS 1.98 -9.57 -9.37 3.46 2.89 7.33 4.34 -40.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3801 3.376 3.229 3.3628 3.3876 3.3602 3.3191 1.22%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.72 1.55 1.52 1.17 1.19 0.86 0.99 -
P/RPS 2.27 0.70 1.25 1.60 3.21 0.64 0.97 76.17%
P/EPS 85.15 -15.94 -15.97 33.24 40.61 11.62 22.60 141.93%
EY 1.17 -6.27 -6.26 3.01 2.46 8.60 4.42 -58.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.45 0.46 0.34 0.35 0.25 0.30 40.52%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 26/08/09 29/05/09 25/02/09 17/11/08 22/08/08 20/05/08 -
Price 1.58 1.78 1.47 1.61 1.08 0.84 1.00 -
P/RPS 2.08 0.80 1.21 2.20 2.92 0.63 0.98 65.07%
P/EPS 78.22 -18.31 -15.44 45.74 36.86 11.35 22.83 127.09%
EY 1.28 -5.46 -6.48 2.19 2.71 8.81 4.38 -55.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.52 0.45 0.47 0.31 0.25 0.30 32.93%

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