[M3NERGY] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 49.89%
YoY- 91.42%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 208,088 248,627 264,094 322,461 427,104 454,825 454,554 -40.62%
PBT 21,363 24,268 24,521 35,183 35,261 24,066 20,638 2.33%
Tax 1,415 3,884 2,129 -11,437 -21,279 -11,225 -12,744 -
NP 22,778 28,152 26,650 23,746 13,982 12,841 7,894 102.81%
-
NP to SH 16,885 19,018 17,516 18,539 12,368 12,841 7,894 66.08%
-
Tax Rate -6.62% -16.00% -8.68% 32.51% 60.35% 46.64% 61.75% -
Total Cost 185,310 220,475 237,444 298,715 413,122 441,984 446,660 -44.40%
-
Net Worth 392,794 452,795 334,649 339,283 338,526 298,033 318,878 14.92%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 1,532 1,532 1,609 1,609 1,609 1,609 - -
Div Payout % 9.07% 8.06% 9.19% 8.68% 13.01% 12.53% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 392,794 452,795 334,649 339,283 338,526 298,033 318,878 14.92%
NOSH 78,558 76,615 76,056 74,897 74,895 74,508 74,330 3.76%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 10.95% 11.32% 10.09% 7.36% 3.27% 2.82% 1.74% -
ROE 4.30% 4.20% 5.23% 5.46% 3.65% 4.31% 2.48% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 264.88 324.51 347.23 430.54 570.27 610.43 611.53 -42.78%
EPS 21.49 24.82 23.03 24.75 16.51 17.23 10.62 60.05%
DPS 1.95 2.00 2.12 2.16 2.16 2.16 0.00 -
NAPS 5.00 5.91 4.40 4.53 4.52 4.00 4.29 10.75%
Adjusted Per Share Value based on latest NOSH - 74,897
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 164.81 196.92 209.17 255.40 338.28 360.24 360.02 -40.63%
EPS 13.37 15.06 13.87 14.68 9.80 10.17 6.25 66.09%
DPS 1.21 1.21 1.27 1.27 1.27 1.27 0.00 -
NAPS 3.1111 3.5863 2.6505 2.6872 2.6812 2.3605 2.5256 14.92%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.27 1.17 1.61 2.22 2.68 3.30 2.67 -
P/RPS 0.86 0.36 0.46 0.52 0.47 0.54 0.44 56.38%
P/EPS 10.56 4.71 6.99 8.97 16.23 19.15 25.14 -43.94%
EY 9.47 21.22 14.30 11.15 6.16 5.22 3.98 78.32%
DY 0.86 1.71 1.31 0.97 0.81 0.65 0.00 -
P/NAPS 0.45 0.20 0.37 0.49 0.59 0.83 0.62 -19.25%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 07/03/06 29/11/05 25/08/05 25/05/05 28/02/05 25/11/04 -
Price 1.89 1.97 1.42 2.10 2.37 2.66 2.97 -
P/RPS 0.71 0.61 0.41 0.49 0.42 0.44 0.49 28.07%
P/EPS 8.79 7.94 6.17 8.48 14.35 15.43 27.97 -53.80%
EY 11.37 12.60 16.22 11.79 6.97 6.48 3.58 116.21%
DY 1.03 1.02 1.49 1.03 0.91 0.81 0.00 -
P/NAPS 0.38 0.33 0.32 0.46 0.52 0.67 0.69 -32.83%

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