[M3NERGY] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 1405.95%
YoY- 727.74%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 38,786 39,211 36,422 59,285 33,930 92,944 42,763 -6.30%
PBT 4,655 -3,355 -6,622 -52,489 4,949 8,690 4,556 1.44%
Tax -870 -5,128 -8,770 153,171 -4,777 -2,239 4,733 -
NP 3,785 -8,483 -15,392 100,682 172 6,451 9,289 -45.06%
-
NP to SH 3,821 -7,021 -16,755 27,092 1,799 6,451 5,362 -20.23%
-
Tax Rate 18.69% - - - 96.52% 25.77% -103.88% -
Total Cost 35,001 47,694 51,814 -41,397 33,758 86,493 33,474 3.02%
-
Net Worth 605,797 407,186 414,930 430,669 392,794 452,795 334,649 48.58%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - 1,532 - -
Div Payout % - - - - - 23.75% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 605,797 407,186 414,930 430,669 392,794 452,795 334,649 48.58%
NOSH 120,917 79,065 78,884 78,732 78,558 76,615 76,056 36.25%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 9.76% -21.63% -42.26% 169.83% 0.51% 6.94% 21.72% -
ROE 0.63% -1.72% -4.04% 6.29% 0.46% 1.42% 1.60% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 32.08 49.59 46.17 75.30 43.19 121.31 56.23 -31.23%
EPS 3.16 -5.82 -21.24 34.41 1.50 8.42 7.05 -41.45%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 5.01 5.15 5.26 5.47 5.00 5.91 4.40 9.04%
Adjusted Per Share Value based on latest NOSH - 78,732
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 30.72 31.06 28.85 46.96 26.87 73.61 33.87 -6.30%
EPS 3.03 -5.56 -13.27 21.46 1.42 5.11 4.25 -20.21%
DPS 0.00 0.00 0.00 0.00 0.00 1.21 0.00 -
NAPS 4.7981 3.225 3.2864 3.411 3.1111 3.5863 2.6505 48.58%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.02 1.73 1.86 1.88 2.27 1.17 1.61 -
P/RPS 6.30 3.49 4.03 2.50 5.26 0.96 2.86 69.37%
P/EPS 63.92 -19.48 -8.76 5.46 99.13 13.90 22.84 98.71%
EY 1.56 -5.13 -11.42 18.30 1.01 7.20 4.38 -49.78%
DY 0.00 0.00 0.00 0.00 0.00 1.71 0.00 -
P/NAPS 0.40 0.34 0.35 0.34 0.45 0.20 0.37 5.33%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 18/05/07 26/02/07 29/11/06 30/08/06 31/05/06 07/03/06 29/11/05 -
Price 1.12 2.20 1.70 1.83 1.89 1.97 1.42 -
P/RPS 3.49 4.44 3.68 2.43 4.38 1.62 2.53 23.94%
P/EPS 35.44 -24.77 -8.00 5.32 82.53 23.40 20.14 45.80%
EY 2.82 -4.04 -12.49 18.80 1.21 4.27 4.96 -31.39%
DY 0.00 0.00 0.00 0.00 0.00 1.02 0.00 -
P/NAPS 0.22 0.43 0.32 0.33 0.38 0.33 0.32 -22.12%

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