[M3NERGY] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -13.85%
YoY- 112.26%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 454,825 454,554 439,759 385,175 360,763 336,665 334,782 22.55%
PBT 24,066 20,638 17,412 24,437 39,993 -188,545 -196,000 -
Tax -11,225 -12,744 -7,727 -5,721 -18,268 46,379 44,696 -
NP 12,841 7,894 9,685 18,716 21,725 -142,166 -151,304 -
-
NP to SH 12,841 7,894 9,685 18,716 21,725 -142,166 -151,304 -
-
Tax Rate 46.64% 61.75% 44.38% 23.41% 45.68% - - -
Total Cost 441,984 446,660 430,074 366,459 339,038 478,831 486,086 -6.11%
-
Net Worth 298,033 318,878 314,999 329,825 285,580 272,533 270,169 6.73%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 1,609 - - - - - - -
Div Payout % 12.53% - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 298,033 318,878 314,999 329,825 285,580 272,533 270,169 6.73%
NOSH 74,508 74,330 74,117 73,294 72,482 72,482 72,237 2.07%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.82% 1.74% 2.20% 4.86% 6.02% -42.23% -45.19% -
ROE 4.31% 2.48% 3.07% 5.67% 7.61% -52.16% -56.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 610.43 611.53 593.33 525.52 497.73 464.48 463.44 20.06%
EPS 17.23 10.62 13.07 25.54 29.97 -196.14 -209.45 -
DPS 2.16 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 4.29 4.25 4.50 3.94 3.76 3.74 4.56%
Adjusted Per Share Value based on latest NOSH - 73,294
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 360.24 360.02 348.30 305.07 285.74 266.65 265.16 22.55%
EPS 10.17 6.25 7.67 14.82 17.21 -112.60 -119.84 -
DPS 1.27 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3605 2.5256 2.4949 2.6123 2.2619 2.1585 2.1398 6.73%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 3.30 2.67 3.22 4.08 3.72 3.62 2.75 -
P/RPS 0.54 0.44 0.54 0.78 0.75 0.78 0.59 -5.70%
P/EPS 19.15 25.14 24.64 15.98 12.41 -1.85 -1.31 -
EY 5.22 3.98 4.06 6.26 8.06 -54.18 -76.16 -
DY 0.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.62 0.76 0.91 0.94 0.96 0.74 7.91%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 25/11/04 26/08/04 26/05/04 27/02/04 18/11/03 22/08/03 -
Price 2.66 2.97 2.70 3.70 3.58 3.60 3.46 -
P/RPS 0.44 0.49 0.46 0.70 0.72 0.78 0.75 -29.80%
P/EPS 15.43 27.97 20.66 14.49 11.94 -1.84 -1.65 -
EY 6.48 3.58 4.84 6.90 8.37 -54.48 -60.54 -
DY 0.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.69 0.64 0.82 0.91 0.96 0.93 -19.55%

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