[M3NERGY] QoQ Cumulative Quarter Result on 31-Mar-2007

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
18-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007
Profit Trend
QoQ- 1178.54%
YoY- 396.78%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 86,955 44,583 272,886 208,586 267,406 129,638 93,216 -4.51%
PBT 11,812 13,043 -39,756 -52,876 -40,206 -54,161 -47,539 -
Tax -4,372 -2,598 109,166 133,640 109,616 139,623 148,393 -
NP 7,440 10,445 69,410 80,764 69,410 85,462 100,854 -82.32%
-
NP to SH 7,876 10,464 699 8,937 699 12,137 28,892 -57.85%
-
Tax Rate 37.01% 19.92% - - - - - -
Total Cost 79,515 34,138 203,476 127,822 197,996 44,176 -7,638 -
-
Net Worth 421,303 423,810 401,005 606,698 407,186 415,088 430,624 -1.44%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 421,303 423,810 401,005 606,698 407,186 415,088 430,624 -1.44%
NOSH 125,015 125,017 121,683 120,917 79,065 78,914 78,724 35.99%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 8.56% 23.43% 25.44% 38.72% 25.96% 65.92% 108.19% -
ROE 1.87% 2.47% 0.17% 1.47% 0.17% 2.92% 6.71% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 69.56 35.66 222.53 172.25 338.21 164.28 118.41 -29.78%
EPS 6.30 8.37 0.57 7.38 0.58 15.38 36.70 -69.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.37 3.39 3.27 5.01 5.15 5.26 5.47 -27.53%
Adjusted Per Share Value based on latest NOSH - 120,917
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 68.87 35.31 216.13 165.21 211.79 102.68 73.83 -4.51%
EPS 6.24 8.29 0.55 7.08 0.55 9.61 22.88 -57.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3369 3.3567 3.1761 4.8052 3.225 3.2876 3.4107 -1.44%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.26 1.36 1.59 2.02 1.73 1.86 1.88 -
P/RPS 1.81 3.81 0.71 1.17 0.51 1.13 1.59 8.99%
P/EPS 20.00 16.25 278.95 27.37 195.68 12.09 5.12 147.41%
EY 5.00 6.15 0.36 3.65 0.51 8.27 19.52 -59.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.49 0.40 0.34 0.35 0.34 5.78%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 22/02/08 27/11/07 27/08/07 18/05/07 26/02/07 29/11/06 30/08/06 -
Price 1.15 1.25 1.50 1.12 2.20 1.70 1.83 -
P/RPS 1.65 3.51 0.67 0.65 0.65 1.03 1.55 4.24%
P/EPS 18.25 14.93 263.16 15.18 248.85 11.05 4.99 136.81%
EY 5.48 6.70 0.38 6.59 0.40 9.05 20.05 -57.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.46 0.22 0.43 0.32 0.33 2.00%

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