[M3NERGY] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -161.84%
YoY- -412.48%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 64,300 38,786 39,211 36,422 59,285 33,930 92,944 -21.83%
PBT 13,120 4,655 -3,355 -6,622 -52,489 4,949 8,690 31.70%
Tax -24,474 -870 -5,128 -8,770 153,171 -4,777 -2,239 394.69%
NP -11,354 3,785 -8,483 -15,392 100,682 172 6,451 -
-
NP to SH -8,238 3,821 -7,021 -16,755 27,092 1,799 6,451 -
-
Tax Rate 186.54% 18.69% - - - 96.52% 25.77% -
Total Cost 75,654 35,001 47,694 51,814 -41,397 33,758 86,493 -8.56%
-
Net Worth 397,906 605,797 407,186 414,930 430,669 392,794 452,795 -8.27%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - 1,532 -
Div Payout % - - - - - - 23.75% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 397,906 605,797 407,186 414,930 430,669 392,794 452,795 -8.27%
NOSH 121,683 120,917 79,065 78,884 78,732 78,558 76,615 36.24%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -17.66% 9.76% -21.63% -42.26% 169.83% 0.51% 6.94% -
ROE -2.07% 0.63% -1.72% -4.04% 6.29% 0.46% 1.42% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 52.84 32.08 49.59 46.17 75.30 43.19 121.31 -42.62%
EPS -6.77 3.16 -5.82 -21.24 34.41 1.50 8.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 3.27 5.01 5.15 5.26 5.47 5.00 5.91 -32.67%
Adjusted Per Share Value based on latest NOSH - 78,884
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 50.93 30.72 31.06 28.85 46.96 26.87 73.61 -21.82%
EPS -6.52 3.03 -5.56 -13.27 21.46 1.42 5.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.21 -
NAPS 3.1515 4.7981 3.225 3.2864 3.411 3.1111 3.5863 -8.27%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.59 2.02 1.73 1.86 1.88 2.27 1.17 -
P/RPS 3.01 6.30 3.49 4.03 2.50 5.26 0.96 114.67%
P/EPS -23.49 63.92 -19.48 -8.76 5.46 99.13 13.90 -
EY -4.26 1.56 -5.13 -11.42 18.30 1.01 7.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.71 -
P/NAPS 0.49 0.40 0.34 0.35 0.34 0.45 0.20 82.03%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 18/05/07 26/02/07 29/11/06 30/08/06 31/05/06 07/03/06 -
Price 1.50 1.12 2.20 1.70 1.83 1.89 1.97 -
P/RPS 2.84 3.49 4.44 3.68 2.43 4.38 1.62 45.53%
P/EPS -22.16 35.44 -24.77 -8.00 5.32 82.53 23.40 -
EY -4.51 2.82 -4.04 -12.49 18.80 1.21 4.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.02 -
P/NAPS 0.46 0.22 0.43 0.32 0.33 0.38 0.33 24.86%

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