[M3NERGY] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -18.49%
YoY- 105.55%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 322,461 427,104 454,825 454,554 439,759 385,175 360,763 -7.21%
PBT 35,183 35,261 24,066 20,638 17,412 24,437 39,993 -8.19%
Tax -11,437 -21,279 -11,225 -12,744 -7,727 -5,721 -18,268 -26.83%
NP 23,746 13,982 12,841 7,894 9,685 18,716 21,725 6.11%
-
NP to SH 18,539 12,368 12,841 7,894 9,685 18,716 21,725 -10.04%
-
Tax Rate 32.51% 60.35% 46.64% 61.75% 44.38% 23.41% 45.68% -
Total Cost 298,715 413,122 441,984 446,660 430,074 366,459 339,038 -8.10%
-
Net Worth 339,283 338,526 298,033 318,878 314,999 329,825 285,580 12.18%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 1,609 1,609 1,609 - - - - -
Div Payout % 8.68% 13.01% 12.53% - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 339,283 338,526 298,033 318,878 314,999 329,825 285,580 12.18%
NOSH 74,897 74,895 74,508 74,330 74,117 73,294 72,482 2.21%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 7.36% 3.27% 2.82% 1.74% 2.20% 4.86% 6.02% -
ROE 5.46% 3.65% 4.31% 2.48% 3.07% 5.67% 7.61% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 430.54 570.27 610.43 611.53 593.33 525.52 497.73 -9.22%
EPS 24.75 16.51 17.23 10.62 13.07 25.54 29.97 -11.98%
DPS 2.16 2.16 2.16 0.00 0.00 0.00 0.00 -
NAPS 4.53 4.52 4.00 4.29 4.25 4.50 3.94 9.75%
Adjusted Per Share Value based on latest NOSH - 74,330
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 255.40 338.28 360.24 360.02 348.30 305.07 285.74 -7.21%
EPS 14.68 9.80 10.17 6.25 7.67 14.82 17.21 -10.06%
DPS 1.27 1.27 1.27 0.00 0.00 0.00 0.00 -
NAPS 2.6872 2.6812 2.3605 2.5256 2.4949 2.6123 2.2619 12.18%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.22 2.68 3.30 2.67 3.22 4.08 3.72 -
P/RPS 0.52 0.47 0.54 0.44 0.54 0.78 0.75 -21.68%
P/EPS 8.97 16.23 19.15 25.14 24.64 15.98 12.41 -19.47%
EY 11.15 6.16 5.22 3.98 4.06 6.26 8.06 24.17%
DY 0.97 0.81 0.65 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.59 0.83 0.62 0.76 0.91 0.94 -35.25%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 25/05/05 28/02/05 25/11/04 26/08/04 26/05/04 27/02/04 -
Price 2.10 2.37 2.66 2.97 2.70 3.70 3.58 -
P/RPS 0.49 0.42 0.44 0.49 0.46 0.70 0.72 -22.64%
P/EPS 8.48 14.35 15.43 27.97 20.66 14.49 11.94 -20.41%
EY 11.79 6.97 6.48 3.58 4.84 6.90 8.37 25.68%
DY 1.03 0.91 0.81 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.52 0.67 0.69 0.64 0.82 0.91 -36.56%

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