[M3NERGY] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -72.48%
YoY- -73.1%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 186,880 178,719 173,704 168,848 222,581 228,922 208,088 -6.90%
PBT 27,463 7,798 -57,811 -57,517 -45,472 -34,294 21,363 18.21%
Tax -33,070 -39,242 138,403 134,496 137,385 150,888 1,415 -
NP -5,607 -31,444 80,592 76,979 91,913 116,594 22,778 -
-
NP to SH -974 -28,193 7,137 5,115 18,587 40,704 16,885 -
-
Tax Rate 120.42% 503.23% - - - - -6.62% -
Total Cost 192,487 210,163 93,112 91,869 130,668 112,328 185,310 2.56%
-
Net Worth 423,810 397,906 605,797 407,186 414,930 430,669 392,794 5.19%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - 1,532 1,532 1,532 -
Div Payout % - - - - 8.24% 3.76% 9.07% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 423,810 397,906 605,797 407,186 414,930 430,669 392,794 5.19%
NOSH 125,017 121,683 120,917 79,065 78,884 78,732 78,558 36.26%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -3.00% -17.59% 46.40% 45.59% 41.29% 50.93% 10.95% -
ROE -0.23% -7.09% 1.18% 1.26% 4.48% 9.45% 4.30% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 149.48 146.87 143.65 213.56 282.16 290.76 264.88 -31.68%
EPS -0.78 -23.17 5.90 6.47 23.56 51.70 21.49 -
DPS 0.00 0.00 0.00 0.00 1.94 1.95 1.95 -
NAPS 3.39 3.27 5.01 5.15 5.26 5.47 5.00 -22.80%
Adjusted Per Share Value based on latest NOSH - 79,065
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 148.01 141.55 137.58 133.73 176.29 181.31 164.81 -6.91%
EPS -0.77 -22.33 5.65 4.05 14.72 32.24 13.37 -
DPS 0.00 0.00 0.00 0.00 1.21 1.21 1.21 -
NAPS 3.3567 3.1515 4.7981 3.225 3.2864 3.411 3.1111 5.19%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.36 1.59 2.02 1.73 1.86 1.88 2.27 -
P/RPS 0.91 1.08 1.41 0.81 0.66 0.65 0.86 3.83%
P/EPS -174.56 -6.86 34.22 26.74 7.89 3.64 10.56 -
EY -0.57 -14.57 2.92 3.74 12.67 27.50 9.47 -
DY 0.00 0.00 0.00 0.00 1.04 1.04 0.86 -
P/NAPS 0.40 0.49 0.40 0.34 0.35 0.34 0.45 -7.54%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 27/08/07 18/05/07 26/02/07 29/11/06 30/08/06 31/05/06 -
Price 1.25 1.50 1.12 2.20 1.70 1.83 1.89 -
P/RPS 0.84 1.02 0.78 1.03 0.60 0.63 0.71 11.85%
P/EPS -160.44 -6.47 18.98 34.01 7.21 3.54 8.79 -
EY -0.62 -15.45 5.27 2.94 13.86 28.25 11.37 -
DY 0.00 0.00 0.00 0.00 1.14 1.06 1.03 -
P/NAPS 0.37 0.46 0.22 0.43 0.32 0.33 0.38 -1.76%

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