[M3NERGY] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 115.28%
YoY- 113.89%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 454,554 439,759 385,175 360,763 336,665 334,782 326,249 24.66%
PBT 20,638 17,412 24,437 39,993 -188,545 -196,000 -195,025 -
Tax -12,744 -7,727 -5,721 -18,268 46,379 44,696 42,370 -
NP 7,894 9,685 18,716 21,725 -142,166 -151,304 -152,655 -
-
NP to SH 7,894 9,685 18,716 21,725 -142,166 -151,304 -152,655 -
-
Tax Rate 61.75% 44.38% 23.41% 45.68% - - - -
Total Cost 446,660 430,074 366,459 339,038 478,831 486,086 478,904 -4.52%
-
Net Worth 318,878 314,999 329,825 285,580 272,533 270,169 262,774 13.72%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 318,878 314,999 329,825 285,580 272,533 270,169 262,774 13.72%
NOSH 74,330 74,117 73,294 72,482 72,482 72,237 72,190 1.96%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 1.74% 2.20% 4.86% 6.02% -42.23% -45.19% -46.79% -
ROE 2.48% 3.07% 5.67% 7.61% -52.16% -56.00% -58.09% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 611.53 593.33 525.52 497.73 464.48 463.44 451.93 22.27%
EPS 10.62 13.07 25.54 29.97 -196.14 -209.45 -211.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.29 4.25 4.50 3.94 3.76 3.74 3.64 11.54%
Adjusted Per Share Value based on latest NOSH - 72,482
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 360.02 348.30 305.07 285.74 266.65 265.16 258.40 24.66%
EPS 6.25 7.67 14.82 17.21 -112.60 -119.84 -120.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5256 2.4949 2.6123 2.2619 2.1585 2.1398 2.0813 13.72%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.67 3.22 4.08 3.72 3.62 2.75 2.06 -
P/RPS 0.44 0.54 0.78 0.75 0.78 0.59 0.46 -2.91%
P/EPS 25.14 24.64 15.98 12.41 -1.85 -1.31 -0.97 -
EY 3.98 4.06 6.26 8.06 -54.18 -76.16 -102.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.76 0.91 0.94 0.96 0.74 0.57 5.74%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 26/08/04 26/05/04 27/02/04 18/11/03 22/08/03 28/05/03 -
Price 2.97 2.70 3.70 3.58 3.60 3.46 2.14 -
P/RPS 0.49 0.46 0.70 0.72 0.78 0.75 0.47 2.80%
P/EPS 27.97 20.66 14.49 11.94 -1.84 -1.65 -1.01 -
EY 3.58 4.84 6.90 8.37 -54.48 -60.54 -98.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.64 0.82 0.91 0.96 0.93 0.59 10.97%

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