[M3NERGY] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
07-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 8.58%
YoY- 48.1%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 222,581 228,922 208,088 248,627 264,094 322,461 427,104 -35.21%
PBT -45,472 -34,294 21,363 24,268 24,521 35,183 35,261 -
Tax 137,385 150,888 1,415 3,884 2,129 -11,437 -21,279 -
NP 91,913 116,594 22,778 28,152 26,650 23,746 13,982 250.51%
-
NP to SH 18,587 40,704 16,885 19,018 17,516 18,539 12,368 31.16%
-
Tax Rate - - -6.62% -16.00% -8.68% 32.51% 60.35% -
Total Cost 130,668 112,328 185,310 220,475 237,444 298,715 413,122 -53.54%
-
Net Worth 414,930 430,669 392,794 452,795 334,649 339,283 338,526 14.51%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 1,532 1,532 1,532 1,532 1,609 1,609 1,609 -3.21%
Div Payout % 8.24% 3.76% 9.07% 8.06% 9.19% 8.68% 13.01% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 414,930 430,669 392,794 452,795 334,649 339,283 338,526 14.51%
NOSH 78,884 78,732 78,558 76,615 76,056 74,897 74,895 3.51%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 41.29% 50.93% 10.95% 11.32% 10.09% 7.36% 3.27% -
ROE 4.48% 9.45% 4.30% 4.20% 5.23% 5.46% 3.65% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 282.16 290.76 264.88 324.51 347.23 430.54 570.27 -37.41%
EPS 23.56 51.70 21.49 24.82 23.03 24.75 16.51 26.72%
DPS 1.94 1.95 1.95 2.00 2.12 2.16 2.16 -6.90%
NAPS 5.26 5.47 5.00 5.91 4.40 4.53 4.52 10.62%
Adjusted Per Share Value based on latest NOSH - 76,615
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 176.29 181.31 164.81 196.92 209.17 255.40 338.28 -35.21%
EPS 14.72 32.24 13.37 15.06 13.87 14.68 9.80 31.12%
DPS 1.21 1.21 1.21 1.21 1.27 1.27 1.27 -3.17%
NAPS 3.2864 3.411 3.1111 3.5863 2.6505 2.6872 2.6812 14.51%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.86 1.88 2.27 1.17 1.61 2.22 2.68 -
P/RPS 0.66 0.65 0.86 0.36 0.46 0.52 0.47 25.37%
P/EPS 7.89 3.64 10.56 4.71 6.99 8.97 16.23 -38.14%
EY 12.67 27.50 9.47 21.22 14.30 11.15 6.16 61.66%
DY 1.04 1.04 0.86 1.71 1.31 0.97 0.81 18.11%
P/NAPS 0.35 0.34 0.45 0.20 0.37 0.49 0.59 -29.37%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 30/08/06 31/05/06 07/03/06 29/11/05 25/08/05 25/05/05 -
Price 1.70 1.83 1.89 1.97 1.42 2.10 2.37 -
P/RPS 0.60 0.63 0.71 0.61 0.41 0.49 0.42 26.81%
P/EPS 7.21 3.54 8.79 7.94 6.17 8.48 14.35 -36.77%
EY 13.86 28.25 11.37 12.60 16.22 11.79 6.97 58.06%
DY 1.14 1.06 1.03 1.02 1.49 1.03 0.91 16.19%
P/NAPS 0.32 0.33 0.38 0.33 0.32 0.46 0.52 -27.62%

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