[M3NERGY] QoQ Cumulative Quarter Result on 31-Mar-2008 [#3]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -30.43%
YoY- -38.69%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 90,827 46,044 167,998 128,127 86,955 44,583 272,886 -51.81%
PBT 2,905 4,984 10,746 7,742 11,812 13,043 -39,756 -
Tax -874 -1,472 -5,150 -4,632 -4,372 -2,598 109,166 -
NP 2,031 3,512 5,596 3,110 7,440 10,445 69,410 -90.40%
-
NP to SH 4,370 3,643 9,261 5,479 7,876 10,464 699 237.48%
-
Tax Rate 30.09% 29.53% 47.92% 59.83% 37.01% 19.92% - -
Total Cost 88,796 42,532 162,402 125,017 79,515 34,138 203,476 -42.32%
-
Net Worth 424,585 427,710 424,253 419,055 421,303 423,810 401,005 3.86%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 424,585 427,710 424,253 419,055 421,303 423,810 401,005 3.86%
NOSH 124,147 124,334 125,148 125,091 125,015 125,017 121,683 1.33%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.24% 7.63% 3.33% 2.43% 8.56% 23.43% 25.44% -
ROE 1.03% 0.85% 2.18% 1.31% 1.87% 2.47% 0.17% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 73.16 37.03 134.24 102.43 69.56 35.66 222.53 -52.20%
EPS 3.52 2.93 7.40 4.38 6.30 8.37 0.57 234.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.42 3.44 3.39 3.35 3.37 3.39 3.27 3.02%
Adjusted Per Share Value based on latest NOSH - 124,843
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 71.94 36.47 133.06 101.48 68.87 35.31 216.13 -51.81%
EPS 3.46 2.89 7.33 4.34 6.24 8.29 0.55 238.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3628 3.3876 3.3602 3.3191 3.3369 3.3567 3.1761 3.86%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.17 1.19 0.86 0.99 1.26 1.36 1.59 -
P/RPS 1.60 3.21 0.64 0.97 1.81 3.81 0.71 71.46%
P/EPS 33.24 40.61 11.62 22.60 20.00 16.25 278.95 -75.62%
EY 3.01 2.46 8.60 4.42 5.00 6.15 0.36 309.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.25 0.30 0.37 0.40 0.49 -21.53%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 17/11/08 22/08/08 20/05/08 22/02/08 27/11/07 27/08/07 -
Price 1.61 1.08 0.84 1.00 1.15 1.25 1.50 -
P/RPS 2.20 2.92 0.63 0.98 1.65 3.51 0.67 120.12%
P/EPS 45.74 36.86 11.35 22.83 18.25 14.93 263.16 -68.68%
EY 2.19 2.71 8.81 4.38 5.48 6.70 0.38 219.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.31 0.25 0.30 0.34 0.37 0.46 1.43%

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