[M3NERGY] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 63.83%
YoY- -16.02%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 59,285 33,930 92,944 42,763 38,451 74,469 108,411 -33.20%
PBT -52,489 4,949 8,690 4,556 3,168 7,854 8,943 -
Tax 153,171 -4,777 -2,239 4,733 3,698 -2,308 -3,994 -
NP 100,682 172 6,451 9,289 6,866 5,546 4,949 649.35%
-
NP to SH 27,092 1,799 6,451 5,362 3,273 3,932 4,949 211.57%
-
Tax Rate - 96.52% 25.77% -103.88% -116.73% 29.39% 44.66% -
Total Cost -41,397 33,758 86,493 33,474 31,585 68,923 103,462 -
-
Net Worth 430,669 392,794 452,795 334,649 339,283 338,526 298,033 27.90%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 1,532 - - - 1,609 -
Div Payout % - - 23.75% - - - 32.52% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 430,669 392,794 452,795 334,649 339,283 338,526 298,033 27.90%
NOSH 78,732 78,558 76,615 76,056 74,897 74,895 74,508 3.75%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 169.83% 0.51% 6.94% 21.72% 17.86% 7.45% 4.57% -
ROE 6.29% 0.46% 1.42% 1.60% 0.96% 1.16% 1.66% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 75.30 43.19 121.31 56.23 51.34 99.43 145.50 -35.61%
EPS 34.41 1.50 8.42 7.05 4.37 5.25 6.65 200.06%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.16 -
NAPS 5.47 5.00 5.91 4.40 4.53 4.52 4.00 23.27%
Adjusted Per Share Value based on latest NOSH - 76,056
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 46.96 26.87 73.61 33.87 30.45 58.98 85.86 -33.19%
EPS 21.46 1.42 5.11 4.25 2.59 3.11 3.92 211.58%
DPS 0.00 0.00 1.21 0.00 0.00 0.00 1.27 -
NAPS 3.411 3.1111 3.5863 2.6505 2.6872 2.6812 2.3605 27.90%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.88 2.27 1.17 1.61 2.22 2.68 3.30 -
P/RPS 2.50 5.26 0.96 2.86 4.32 2.70 2.27 6.66%
P/EPS 5.46 99.13 13.90 22.84 50.80 51.05 49.68 -77.14%
EY 18.30 1.01 7.20 4.38 1.97 1.96 2.01 337.78%
DY 0.00 0.00 1.71 0.00 0.00 0.00 0.65 -
P/NAPS 0.34 0.45 0.20 0.37 0.49 0.59 0.83 -44.93%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 07/03/06 29/11/05 25/08/05 25/05/05 28/02/05 -
Price 1.83 1.89 1.97 1.42 2.10 2.37 2.66 -
P/RPS 2.43 4.38 1.62 2.53 4.09 2.38 1.83 20.87%
P/EPS 5.32 82.53 23.40 20.14 48.05 45.14 40.05 -74.06%
EY 18.80 1.21 4.27 4.96 2.08 2.22 2.50 285.25%
DY 0.00 0.00 1.02 0.00 0.00 0.00 0.81 -
P/NAPS 0.33 0.38 0.33 0.32 0.46 0.52 0.67 -37.71%

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