[M3NERGY] QoQ Quarter Result on 30-Sep-2008 [#1]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
17-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -3.68%
YoY- -65.19%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 126,110 59,739 44,783 46,044 39,871 41,172 42,372 107.04%
PBT 1,498 -14,918 -2,079 4,984 3,004 -4,070 -1,231 -
Tax -1,160 -923 598 -1,472 -518 -260 -1,774 -24.68%
NP 338 -15,841 -1,481 3,512 2,486 -4,330 -3,005 -
-
NP to SH -250 -16,203 727 3,643 3,782 -2,397 -2,587 -78.97%
-
Tax Rate 77.44% - - 29.53% 17.24% - - -
Total Cost 125,772 75,580 46,264 42,532 37,385 45,502 45,377 97.44%
-
Net Worth 425,445 407,560 421,413 427,710 421,886 418,226 421,168 0.67%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 425,445 407,560 421,413 427,710 421,886 418,226 421,168 0.67%
NOSH 124,036 124,256 123,220 124,334 124,818 124,843 124,975 -0.50%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 0.27% -26.52% -3.31% 7.63% 6.24% -10.52% -7.09% -
ROE -0.06% -3.98% 0.17% 0.85% 0.90% -0.57% -0.61% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 101.67 48.08 36.34 37.03 31.94 32.98 33.90 108.10%
EPS -0.20 -13.04 0.59 2.93 3.03 -1.92 -2.07 -78.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.43 3.28 3.42 3.44 3.38 3.35 3.37 1.18%
Adjusted Per Share Value based on latest NOSH - 124,334
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 99.88 47.32 35.47 36.47 31.58 32.61 33.56 107.04%
EPS -0.20 -12.83 0.58 2.89 3.00 -1.90 -2.05 -78.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3697 3.228 3.3377 3.3876 3.3415 3.3125 3.3358 0.67%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.55 1.52 1.17 1.19 0.86 0.99 1.26 -
P/RPS 1.52 3.16 3.22 3.21 2.69 3.00 3.72 -44.96%
P/EPS -769.03 -11.66 198.31 40.61 28.38 -51.56 -60.87 443.28%
EY -0.13 -8.58 0.50 2.46 3.52 -1.94 -1.64 -81.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.34 0.35 0.25 0.30 0.37 13.95%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 29/05/09 25/02/09 17/11/08 22/08/08 20/05/08 22/02/08 -
Price 1.78 1.47 1.61 1.08 0.84 1.00 1.15 -
P/RPS 1.75 3.06 4.43 2.92 2.63 3.03 3.39 -35.67%
P/EPS -883.14 -11.27 272.88 36.86 27.72 -52.08 -55.56 533.25%
EY -0.11 -8.87 0.37 2.71 3.61 -1.92 -1.80 -84.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.45 0.47 0.31 0.25 0.30 0.34 32.77%

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