[M3NERGY] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 141.07%
YoY- 119.56%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 173,704 168,848 222,581 228,922 208,088 248,627 264,094 -24.38%
PBT -57,811 -57,517 -45,472 -34,294 21,363 24,268 24,521 -
Tax 138,403 134,496 137,385 150,888 1,415 3,884 2,129 1520.88%
NP 80,592 76,979 91,913 116,594 22,778 28,152 26,650 109.26%
-
NP to SH 7,137 5,115 18,587 40,704 16,885 19,018 17,516 -45.06%
-
Tax Rate - - - - -6.62% -16.00% -8.68% -
Total Cost 93,112 91,869 130,668 112,328 185,310 220,475 237,444 -46.45%
-
Net Worth 605,797 407,186 414,930 430,669 392,794 452,795 334,649 48.58%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - 1,532 1,532 1,532 1,532 1,609 -
Div Payout % - - 8.24% 3.76% 9.07% 8.06% 9.19% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 605,797 407,186 414,930 430,669 392,794 452,795 334,649 48.58%
NOSH 120,917 79,065 78,884 78,732 78,558 76,615 76,056 36.25%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 46.40% 45.59% 41.29% 50.93% 10.95% 11.32% 10.09% -
ROE 1.18% 1.26% 4.48% 9.45% 4.30% 4.20% 5.23% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 143.65 213.56 282.16 290.76 264.88 324.51 347.23 -44.50%
EPS 5.90 6.47 23.56 51.70 21.49 24.82 23.03 -59.69%
DPS 0.00 0.00 1.94 1.95 1.95 2.00 2.12 -
NAPS 5.01 5.15 5.26 5.47 5.00 5.91 4.40 9.04%
Adjusted Per Share Value based on latest NOSH - 78,732
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 137.58 133.73 176.29 181.31 164.81 196.92 209.17 -24.38%
EPS 5.65 4.05 14.72 32.24 13.37 15.06 13.87 -45.07%
DPS 0.00 0.00 1.21 1.21 1.21 1.21 1.27 -
NAPS 4.7981 3.225 3.2864 3.411 3.1111 3.5863 2.6505 48.58%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.02 1.73 1.86 1.88 2.27 1.17 1.61 -
P/RPS 1.41 0.81 0.66 0.65 0.86 0.36 0.46 111.15%
P/EPS 34.22 26.74 7.89 3.64 10.56 4.71 6.99 188.59%
EY 2.92 3.74 12.67 27.50 9.47 21.22 14.30 -65.35%
DY 0.00 0.00 1.04 1.04 0.86 1.71 1.31 -
P/NAPS 0.40 0.34 0.35 0.34 0.45 0.20 0.37 5.33%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 18/05/07 26/02/07 29/11/06 30/08/06 31/05/06 07/03/06 29/11/05 -
Price 1.12 2.20 1.70 1.83 1.89 1.97 1.42 -
P/RPS 0.78 1.03 0.60 0.63 0.71 0.61 0.41 53.59%
P/EPS 18.98 34.01 7.21 3.54 8.79 7.94 6.17 111.65%
EY 5.27 2.94 13.86 28.25 11.37 12.60 16.22 -52.77%
DY 0.00 0.00 1.14 1.06 1.03 1.02 1.49 -
P/NAPS 0.22 0.43 0.32 0.33 0.38 0.33 0.32 -22.12%

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