[M3NERGY] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 30.73%
YoY- 148.42%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 77,778 84,042 84,452 79,976 68,287 76,815 62,970 15.13%
PBT 12,215 -223,023 4,537 11,246 7,784 12,381 4,729 88.36%
Tax -4,801 59,134 -5,499 -6,464 -4,126 -5,750 -2,519 53.78%
NP 7,414 -163,889 -962 4,782 3,658 6,631 2,210 124.26%
-
NP to SH 7,414 -163,889 -962 4,782 3,658 6,631 2,210 124.26%
-
Tax Rate 39.30% - 121.20% 57.48% 53.01% 46.44% 53.27% -
Total Cost 70,364 247,931 85,414 75,194 64,629 70,184 60,760 10.28%
-
Net Worth 262,774 254,062 478,846 478,199 473,764 458,329 458,370 -31.01%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - 717 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 262,774 254,062 478,846 478,199 473,764 458,329 458,370 -31.01%
NOSH 72,190 71,769 71,791 71,373 71,029 68,715 68,209 3.85%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 9.53% -195.01% -1.14% 5.98% 5.36% 8.63% 3.51% -
ROE 2.82% -64.51% -0.20% 1.00% 0.77% 1.45% 0.48% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 107.74 117.10 117.64 112.05 96.14 111.79 92.32 10.85%
EPS 10.27 -228.36 -1.34 6.70 5.15 9.65 3.24 115.93%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 3.64 3.54 6.67 6.70 6.67 6.67 6.72 -33.57%
Adjusted Per Share Value based on latest NOSH - 71,373
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 61.60 66.56 66.89 63.34 54.09 60.84 49.87 15.13%
EPS 5.87 -129.81 -0.76 3.79 2.90 5.25 1.75 124.24%
DPS 0.00 0.00 0.57 0.00 0.00 0.00 0.00 -
NAPS 2.0813 2.0123 3.7926 3.7875 3.7524 3.6301 3.6304 -31.01%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 - - - - - - -
Price 2.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.91 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 20.06 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 4.99 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 28/02/03 27/11/02 29/08/02 24/05/02 28/02/02 16/11/01 -
Price 2.14 2.15 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.99 1.84 0.00 0.00 0.00 0.00 0.00 -
P/EPS 20.84 -0.94 0.00 0.00 0.00 0.00 0.00 -
EY 4.80 -106.21 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.61 0.00 0.00 0.00 0.00 0.00 -

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