[M3NERGY] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -5.52%
YoY- 121.89%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 228,922 208,088 248,627 264,094 322,461 427,104 454,825 -36.80%
PBT -34,294 21,363 24,268 24,521 35,183 35,261 24,066 -
Tax 150,888 1,415 3,884 2,129 -11,437 -21,279 -11,225 -
NP 116,594 22,778 28,152 26,650 23,746 13,982 12,841 336.99%
-
NP to SH 40,704 16,885 19,018 17,516 18,539 12,368 12,841 116.24%
-
Tax Rate - -6.62% -16.00% -8.68% 32.51% 60.35% 46.64% -
Total Cost 112,328 185,310 220,475 237,444 298,715 413,122 441,984 -59.97%
-
Net Worth 430,669 392,794 452,795 334,649 339,283 338,526 298,033 27.90%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 1,532 1,532 1,532 1,609 1,609 1,609 1,609 -3.22%
Div Payout % 3.76% 9.07% 8.06% 9.19% 8.68% 13.01% 12.53% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 430,669 392,794 452,795 334,649 339,283 338,526 298,033 27.90%
NOSH 78,732 78,558 76,615 76,056 74,897 74,895 74,508 3.75%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 50.93% 10.95% 11.32% 10.09% 7.36% 3.27% 2.82% -
ROE 9.45% 4.30% 4.20% 5.23% 5.46% 3.65% 4.31% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 290.76 264.88 324.51 347.23 430.54 570.27 610.43 -39.09%
EPS 51.70 21.49 24.82 23.03 24.75 16.51 17.23 108.45%
DPS 1.95 1.95 2.00 2.12 2.16 2.16 2.16 -6.60%
NAPS 5.47 5.00 5.91 4.40 4.53 4.52 4.00 23.27%
Adjusted Per Share Value based on latest NOSH - 76,056
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 181.31 164.81 196.92 209.17 255.40 338.28 360.24 -36.80%
EPS 32.24 13.37 15.06 13.87 14.68 9.80 10.17 116.25%
DPS 1.21 1.21 1.21 1.27 1.27 1.27 1.27 -3.18%
NAPS 3.411 3.1111 3.5863 2.6505 2.6872 2.6812 2.3605 27.90%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.88 2.27 1.17 1.61 2.22 2.68 3.30 -
P/RPS 0.65 0.86 0.36 0.46 0.52 0.47 0.54 13.19%
P/EPS 3.64 10.56 4.71 6.99 8.97 16.23 19.15 -67.04%
EY 27.50 9.47 21.22 14.30 11.15 6.16 5.22 203.68%
DY 1.04 0.86 1.71 1.31 0.97 0.81 0.65 36.91%
P/NAPS 0.34 0.45 0.20 0.37 0.49 0.59 0.83 -44.93%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 07/03/06 29/11/05 25/08/05 25/05/05 28/02/05 -
Price 1.83 1.89 1.97 1.42 2.10 2.37 2.66 -
P/RPS 0.63 0.71 0.61 0.41 0.49 0.42 0.44 27.11%
P/EPS 3.54 8.79 7.94 6.17 8.48 14.35 15.43 -62.62%
EY 28.25 11.37 12.60 16.22 11.79 6.97 6.48 167.58%
DY 1.06 1.03 1.02 1.49 1.03 0.91 0.81 19.70%
P/NAPS 0.33 0.38 0.33 0.32 0.46 0.52 0.67 -37.71%

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