[M3NERGY] QoQ Quarter Result on 30-Jun-2010 [#4]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -19.52%
YoY- 1746.4%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 113,154 81,815 89,997 94,145 126,110 59,739 44,783 85.82%
PBT 10,130 6,853 7,044 5,223 1,498 -14,918 -2,079 -
Tax -5,067 -1,535 -6,656 -1,931 -1,160 -923 598 -
NP 5,063 5,318 388 3,292 338 -15,841 -1,481 -
-
NP to SH 4,116 5,114 1,505 2,506 -250 -16,203 727 218.66%
-
Tax Rate 50.02% 22.40% 94.49% 36.97% 77.44% - - -
Total Cost 108,091 76,497 89,609 90,853 125,772 75,580 46,264 76.34%
-
Net Worth 398,974 400,827 391,797 426,764 425,445 407,560 421,413 -3.59%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 398,974 400,827 391,797 426,764 425,445 407,560 421,413 -3.59%
NOSH 126,257 125,651 124,380 124,059 124,036 124,256 123,220 1.64%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 4.47% 6.50% 0.43% 3.50% 0.27% -26.52% -3.31% -
ROE 1.03% 1.28% 0.38% 0.59% -0.06% -3.98% 0.17% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 89.62 65.11 72.36 75.89 101.67 48.08 36.34 82.83%
EPS 3.26 4.07 1.21 2.02 -0.20 -13.04 0.59 213.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 3.19 3.15 3.44 3.43 3.28 3.42 -5.14%
Adjusted Per Share Value based on latest NOSH - 126,257
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 89.62 64.80 71.28 74.57 99.88 47.32 35.47 85.82%
EPS 3.26 4.05 1.19 1.98 -0.20 -12.83 0.58 217.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 3.1747 3.1032 3.3801 3.3697 3.228 3.3377 -3.59%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.77 1.41 1.44 1.72 1.55 1.52 1.17 -
P/RPS 1.97 2.17 1.99 2.27 1.52 3.16 3.22 -27.99%
P/EPS 54.29 34.64 119.01 85.15 -769.03 -11.66 198.31 -57.93%
EY 1.84 2.89 0.84 1.17 -0.13 -8.58 0.50 138.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.44 0.46 0.50 0.45 0.46 0.34 39.59%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 24/05/10 24/02/10 19/11/09 26/08/09 29/05/09 25/02/09 -
Price 1.84 1.70 1.43 1.58 1.78 1.47 1.61 -
P/RPS 2.05 2.61 1.98 2.08 1.75 3.06 4.43 -40.25%
P/EPS 56.44 41.77 118.18 78.22 -883.14 -11.27 272.88 -65.12%
EY 1.77 2.39 0.85 1.28 -0.11 -8.87 0.37 184.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.53 0.45 0.46 0.52 0.45 0.47 15.09%

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