[M3NERGY] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -22.91%
YoY- 489.61%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 334,782 326,249 316,758 309,382 287,900 268,698 263,266 17.42%
PBT -196,000 -195,025 -199,456 32,332 32,524 25,789 24,533 -
Tax 44,696 42,370 43,045 -21,660 -18,680 -14,802 -13,538 -
NP -151,304 -152,655 -156,411 10,672 13,844 10,987 10,995 -
-
NP to SH -151,304 -152,655 -156,411 10,672 13,844 10,987 10,995 -
-
Tax Rate - - - 66.99% 57.43% 57.40% 55.18% -
Total Cost 486,086 478,904 473,169 298,710 274,056 257,711 252,271 55.03%
-
Net Worth 270,169 262,774 254,062 478,846 478,199 473,764 412,290 -24.61%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - 682 682 682 -
Div Payout % - - - - 4.93% 6.21% 6.20% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 270,169 262,774 254,062 478,846 478,199 473,764 412,290 -24.61%
NOSH 72,237 72,190 71,769 71,791 71,373 71,029 68,715 3.39%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -45.19% -46.79% -49.38% 3.45% 4.81% 4.09% 4.18% -
ROE -56.00% -58.09% -61.56% 2.23% 2.90% 2.32% 2.67% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 463.44 451.93 441.36 430.95 403.37 378.29 383.13 13.56%
EPS -209.45 -211.46 -217.94 14.87 19.40 15.47 16.00 -
DPS 0.00 0.00 0.00 0.00 0.96 0.96 1.00 -
NAPS 3.74 3.64 3.54 6.67 6.70 6.67 6.00 -27.09%
Adjusted Per Share Value based on latest NOSH - 71,791
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 265.16 258.40 250.88 245.04 228.03 212.82 208.51 17.42%
EPS -119.84 -120.91 -123.88 8.45 10.96 8.70 8.71 -
DPS 0.00 0.00 0.00 0.00 0.54 0.54 0.54 -
NAPS 2.1398 2.0813 2.0123 3.7926 3.7875 3.7524 3.2655 -24.61%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 - - - - - -
Price 2.75 2.06 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.59 0.46 0.00 0.00 0.00 0.00 0.00 -
P/EPS -1.31 -0.97 0.00 0.00 0.00 0.00 0.00 -
EY -76.16 -102.65 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 0.74 0.57 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 22/08/03 28/05/03 28/02/03 27/11/02 29/08/02 24/05/02 28/02/02 -
Price 3.46 2.14 2.15 0.00 0.00 0.00 0.00 -
P/RPS 0.75 0.47 0.49 0.00 0.00 0.00 0.00 -
P/EPS -1.65 -1.01 -0.99 0.00 0.00 0.00 0.00 -
EY -60.54 -98.81 -101.37 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 0.93 0.59 0.61 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