[M3NERGY] QoQ TTM Result on 31-Dec-2008 [#2]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 135.76%
YoY- 66.33%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 324,777 276,676 190,437 171,870 169,459 167,998 192,427 41.71%
PBT -10,276 -10,515 -9,009 1,839 2,687 10,746 20,862 -
Tax -3,416 -2,957 -2,315 -1,652 -4,024 -5,150 -29,106 -75.99%
NP -13,692 -13,472 -11,324 187 -1,337 5,596 -8,244 40.20%
-
NP to SH -13,220 -12,083 -8,051 5,755 2,441 9,262 -2,758 184.01%
-
Tax Rate - - - 89.83% 149.76% 47.92% 139.52% -
Total Cost 338,469 290,148 201,761 171,683 170,796 162,402 200,671 41.65%
-
Net Worth 426,764 425,445 407,560 421,413 427,710 421,886 418,226 1.35%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 426,764 425,445 407,560 421,413 427,710 421,886 418,226 1.35%
NOSH 124,059 124,036 124,256 123,220 124,334 124,818 124,843 -0.41%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -4.22% -4.87% -5.95% 0.11% -0.79% 3.33% -4.28% -
ROE -3.10% -2.84% -1.98% 1.37% 0.57% 2.20% -0.66% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 261.79 223.06 153.26 139.48 136.29 134.59 154.13 42.31%
EPS -10.66 -9.74 -6.48 4.67 1.96 7.42 -2.21 185.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.44 3.43 3.28 3.42 3.44 3.38 3.35 1.78%
Adjusted Per Share Value based on latest NOSH - 123,220
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 257.23 219.14 150.83 136.13 134.22 133.06 152.41 41.71%
EPS -10.47 -9.57 -6.38 4.56 1.93 7.34 -2.18 184.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3801 3.3697 3.228 3.3377 3.3876 3.3415 3.3125 1.35%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.72 1.55 1.52 1.17 1.19 0.86 0.99 -
P/RPS 0.66 0.69 0.99 0.84 0.87 0.64 0.64 2.07%
P/EPS -16.14 -15.91 -23.46 25.05 60.61 11.59 -44.81 -49.34%
EY -6.20 -6.28 -4.26 3.99 1.65 8.63 -2.23 97.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.45 0.46 0.34 0.35 0.25 0.30 40.52%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 26/08/09 29/05/09 25/02/09 17/11/08 22/08/08 20/05/08 -
Price 1.58 1.78 1.47 1.61 1.08 0.84 1.00 -
P/RPS 0.60 0.80 0.96 1.15 0.79 0.62 0.65 -5.19%
P/EPS -14.83 -18.27 -22.69 34.47 55.01 11.32 -45.27 -52.44%
EY -6.74 -5.47 -4.41 2.90 1.82 8.83 -2.21 110.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.52 0.45 0.47 0.31 0.25 0.30 32.93%

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