[M3NERGY] QoQ Quarter Result on 31-Dec-2007 [#2]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -124.72%
YoY- 63.15%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 46,044 39,871 41,172 42,372 44,583 64,300 38,786 12.08%
PBT 4,984 3,004 -4,070 -1,231 13,043 13,120 4,655 4.64%
Tax -1,472 -518 -260 -1,774 -2,598 -24,474 -870 41.85%
NP 3,512 2,486 -4,330 -3,005 10,445 -11,354 3,785 -4.85%
-
NP to SH 3,643 3,782 -2,397 -2,587 10,464 -8,238 3,821 -3.12%
-
Tax Rate 29.53% 17.24% - - 19.92% 186.54% 18.69% -
Total Cost 42,532 37,385 45,502 45,377 34,138 75,654 35,001 13.83%
-
Net Worth 427,710 421,886 418,226 421,168 423,810 397,906 605,797 -20.66%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 427,710 421,886 418,226 421,168 423,810 397,906 605,797 -20.66%
NOSH 124,334 124,818 124,843 124,975 125,017 121,683 120,917 1.87%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.63% 6.24% -10.52% -7.09% 23.43% -17.66% 9.76% -
ROE 0.85% 0.90% -0.57% -0.61% 2.47% -2.07% 0.63% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 37.03 31.94 32.98 33.90 35.66 52.84 32.08 10.01%
EPS 2.93 3.03 -1.92 -2.07 8.37 -6.77 3.16 -4.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.44 3.38 3.35 3.37 3.39 3.27 5.01 -22.11%
Adjusted Per Share Value based on latest NOSH - 124,975
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 36.47 31.58 32.61 33.56 35.31 50.93 30.72 12.08%
EPS 2.89 3.00 -1.90 -2.05 8.29 -6.52 3.03 -3.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3876 3.3415 3.3125 3.3358 3.3567 3.1515 4.7981 -20.66%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.19 0.86 0.99 1.26 1.36 1.59 2.02 -
P/RPS 3.21 2.69 3.00 3.72 3.81 3.01 6.30 -36.12%
P/EPS 40.61 28.38 -51.56 -60.87 16.25 -23.49 63.92 -26.03%
EY 2.46 3.52 -1.94 -1.64 6.15 -4.26 1.56 35.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.25 0.30 0.37 0.40 0.49 0.40 -8.49%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 17/11/08 22/08/08 20/05/08 22/02/08 27/11/07 27/08/07 18/05/07 -
Price 1.08 0.84 1.00 1.15 1.25 1.50 1.12 -
P/RPS 2.92 2.63 3.03 3.39 3.51 2.84 3.49 -11.17%
P/EPS 36.86 27.72 -52.08 -55.56 14.93 -22.16 35.44 2.64%
EY 2.71 3.61 -1.92 -1.80 6.70 -4.51 2.82 -2.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.25 0.30 0.34 0.37 0.46 0.22 25.60%

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