[M3NERGY] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 320.32%
YoY- -21.91%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 38,451 74,469 108,411 101,130 143,094 102,190 108,140 -49.84%
PBT 3,168 7,854 8,943 15,218 3,246 -3,341 5,515 -30.92%
Tax 3,698 -2,308 -3,994 -8,833 -6,144 7,746 -5,513 -
NP 6,866 5,546 4,949 6,385 -2,898 4,405 2 22770.22%
-
NP to SH 3,273 3,932 4,949 6,385 -2,898 4,405 2 13849.83%
-
Tax Rate -116.73% 29.39% 44.66% 58.04% 189.28% - 99.96% -
Total Cost 31,585 68,923 103,462 94,745 145,992 97,785 108,138 -56.01%
-
Net Worth 339,283 338,526 298,033 318,878 314,999 329,825 285,580 12.18%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 1,609 - - - - -
Div Payout % - - 32.52% - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 339,283 338,526 298,033 318,878 314,999 329,825 285,580 12.18%
NOSH 74,897 74,895 74,508 74,330 74,117 73,294 72,482 2.21%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 17.86% 7.45% 4.57% 6.31% -2.03% 4.31% 0.00% -
ROE 0.96% 1.16% 1.66% 2.00% -0.92% 1.34% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 51.34 99.43 145.50 136.05 193.06 139.42 149.20 -50.92%
EPS 4.37 5.25 6.65 8.59 -3.91 6.01 0.00 -
DPS 0.00 0.00 2.16 0.00 0.00 0.00 0.00 -
NAPS 4.53 4.52 4.00 4.29 4.25 4.50 3.94 9.75%
Adjusted Per Share Value based on latest NOSH - 74,330
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 30.45 58.98 85.86 80.10 113.33 80.94 85.65 -49.84%
EPS 2.59 3.11 3.92 5.06 -2.30 3.49 0.00 -
DPS 0.00 0.00 1.27 0.00 0.00 0.00 0.00 -
NAPS 2.6872 2.6812 2.3605 2.5256 2.4949 2.6123 2.2619 12.18%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.22 2.68 3.30 2.67 3.22 4.08 3.72 -
P/RPS 4.32 2.70 2.27 1.96 1.67 2.93 2.49 44.43%
P/EPS 50.80 51.05 49.68 31.08 -82.35 67.89 134,817.03 -99.48%
EY 1.97 1.96 2.01 3.22 -1.21 1.47 0.00 -
DY 0.00 0.00 0.65 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.59 0.83 0.62 0.76 0.91 0.94 -35.25%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 25/05/05 28/02/05 25/11/04 26/08/04 26/05/04 27/02/04 -
Price 2.10 2.37 2.66 2.97 2.70 3.70 3.58 -
P/RPS 4.09 2.38 1.83 2.18 1.40 2.65 2.40 42.71%
P/EPS 48.05 45.14 40.05 34.58 -69.05 61.56 129,743.27 -99.48%
EY 2.08 2.22 2.50 2.89 -1.45 1.62 0.00 -
DY 0.00 0.00 0.81 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.52 0.67 0.69 0.64 0.82 0.91 -36.56%

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