[M3NERGY] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 507.46%
YoY- 383.08%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 309,382 287,900 268,698 263,266 258,077 253,948 250,474 15.10%
PBT 32,332 32,524 25,789 24,533 11,891 10,429 10,326 113.87%
Tax -21,660 -18,680 -14,802 -13,538 -4,090 -4,316 -4,553 182.59%
NP 10,672 13,844 10,987 10,995 7,801 6,113 5,773 50.56%
-
NP to SH 10,672 13,844 10,987 10,995 1,810 122 -218 -
-
Tax Rate 66.99% 57.43% 57.40% 55.18% 34.40% 41.38% 44.09% -
Total Cost 298,710 274,056 257,711 252,271 250,276 247,835 244,701 14.20%
-
Net Worth 478,846 478,199 473,764 412,290 458,370 460,088 457,688 3.05%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - 682 682 682 682 - - -
Div Payout % - 4.93% 6.21% 6.20% 37.68% - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 478,846 478,199 473,764 412,290 458,370 460,088 457,688 3.05%
NOSH 71,791 71,373 71,029 68,715 68,209 68,262 68,209 3.46%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 3.45% 4.81% 4.09% 4.18% 3.02% 2.41% 2.30% -
ROE 2.23% 2.90% 2.32% 2.67% 0.39% 0.03% -0.05% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 430.95 403.37 378.29 383.13 378.36 372.02 367.21 11.24%
EPS 14.87 19.40 15.47 16.00 2.65 0.18 -0.32 -
DPS 0.00 0.96 0.96 1.00 1.00 0.00 0.00 -
NAPS 6.67 6.70 6.67 6.00 6.72 6.74 6.71 -0.39%
Adjusted Per Share Value based on latest NOSH - 68,715
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 245.04 228.03 212.82 208.51 204.41 201.13 198.38 15.10%
EPS 8.45 10.96 8.70 8.71 1.43 0.10 -0.17 -
DPS 0.00 0.54 0.54 0.54 0.54 0.00 0.00 -
NAPS 3.7926 3.7875 3.7524 3.2655 3.6304 3.644 3.625 3.05%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 29/08/02 24/05/02 28/02/02 16/11/01 30/08/01 23/05/01 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 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 0.00 0.00 0.00 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