[M3NERGY] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -48.25%
YoY- 106.4%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 427,104 454,825 454,554 439,759 385,175 360,763 336,665 17.17%
PBT 35,261 24,066 20,638 17,412 24,437 39,993 -188,545 -
Tax -21,279 -11,225 -12,744 -7,727 -5,721 -18,268 46,379 -
NP 13,982 12,841 7,894 9,685 18,716 21,725 -142,166 -
-
NP to SH 12,368 12,841 7,894 9,685 18,716 21,725 -142,166 -
-
Tax Rate 60.35% 46.64% 61.75% 44.38% 23.41% 45.68% - -
Total Cost 413,122 441,984 446,660 430,074 366,459 339,038 478,831 -9.36%
-
Net Worth 338,526 298,033 318,878 314,999 329,825 285,580 272,533 15.53%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 1,609 1,609 - - - - - -
Div Payout % 13.01% 12.53% - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 338,526 298,033 318,878 314,999 329,825 285,580 272,533 15.53%
NOSH 74,895 74,508 74,330 74,117 73,294 72,482 72,482 2.20%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.27% 2.82% 1.74% 2.20% 4.86% 6.02% -42.23% -
ROE 3.65% 4.31% 2.48% 3.07% 5.67% 7.61% -52.16% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 570.27 610.43 611.53 593.33 525.52 497.73 464.48 14.64%
EPS 16.51 17.23 10.62 13.07 25.54 29.97 -196.14 -
DPS 2.16 2.16 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.52 4.00 4.29 4.25 4.50 3.94 3.76 13.04%
Adjusted Per Share Value based on latest NOSH - 74,117
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 338.28 360.24 360.02 348.30 305.07 285.74 266.65 17.17%
EPS 9.80 10.17 6.25 7.67 14.82 17.21 -112.60 -
DPS 1.27 1.27 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6812 2.3605 2.5256 2.4949 2.6123 2.2619 2.1585 15.53%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.68 3.30 2.67 3.22 4.08 3.72 3.62 -
P/RPS 0.47 0.54 0.44 0.54 0.78 0.75 0.78 -28.63%
P/EPS 16.23 19.15 25.14 24.64 15.98 12.41 -1.85 -
EY 6.16 5.22 3.98 4.06 6.26 8.06 -54.18 -
DY 0.81 0.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.83 0.62 0.76 0.91 0.94 0.96 -27.69%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 28/02/05 25/11/04 26/08/04 26/05/04 27/02/04 18/11/03 -
Price 2.37 2.66 2.97 2.70 3.70 3.58 3.60 -
P/RPS 0.42 0.44 0.49 0.46 0.70 0.72 0.78 -33.78%
P/EPS 14.35 15.43 27.97 20.66 14.49 11.94 -1.84 -
EY 6.97 6.48 3.58 4.84 6.90 8.37 -54.48 -
DY 0.91 0.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.67 0.69 0.64 0.82 0.91 0.96 -33.52%

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