[M3NERGY] QoQ TTM Result on 30-Jun-2001 [#2]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
30-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 155.96%
YoY- -92.3%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 268,698 263,266 258,077 253,948 250,474 238,490 235,948 9.06%
PBT 25,789 24,533 11,891 10,429 10,326 5,968 11,728 69.17%
Tax -14,802 -13,538 -4,090 -4,316 -4,553 -3,861 -9,621 33.30%
NP 10,987 10,995 7,801 6,113 5,773 2,107 2,107 201.00%
-
NP to SH 10,987 10,995 1,810 122 -218 -3,884 2,107 201.00%
-
Tax Rate 57.40% 55.18% 34.40% 41.38% 44.09% 64.70% 82.03% -
Total Cost 257,711 252,271 250,276 247,835 244,701 236,383 233,841 6.70%
-
Net Worth 473,764 412,290 458,370 460,088 457,688 466,555 475,422 -0.23%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 682 682 682 - - - - -
Div Payout % 6.21% 6.20% 37.68% - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 473,764 412,290 458,370 460,088 457,688 466,555 475,422 -0.23%
NOSH 71,029 68,715 68,209 68,262 68,209 68,209 68,209 2.74%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 4.09% 4.18% 3.02% 2.41% 2.30% 0.88% 0.89% -
ROE 2.32% 2.67% 0.39% 0.03% -0.05% -0.83% 0.44% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 378.29 383.13 378.36 372.02 367.21 349.64 345.91 6.15%
EPS 15.47 16.00 2.65 0.18 -0.32 -5.69 3.09 192.94%
DPS 0.96 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 6.67 6.00 6.72 6.74 6.71 6.84 6.97 -2.89%
Adjusted Per Share Value based on latest NOSH - 68,262
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 212.82 208.51 204.41 201.13 198.38 188.89 186.88 9.06%
EPS 8.70 8.71 1.43 0.10 -0.17 -3.08 1.67 200.81%
DPS 0.54 0.54 0.54 0.00 0.00 0.00 0.00 -
NAPS 3.7524 3.2655 3.6304 3.644 3.625 3.6953 3.7655 -0.23%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 24/05/02 28/02/02 16/11/01 30/08/01 23/05/01 28/02/01 30/11/00 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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