[M3NERGY] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -3.68%
YoY- -33.92%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 248,627 264,094 322,461 427,104 454,825 454,554 439,759 -31.55%
PBT 24,268 24,521 35,183 35,261 24,066 20,638 17,412 24.69%
Tax 3,884 2,129 -11,437 -21,279 -11,225 -12,744 -7,727 -
NP 28,152 26,650 23,746 13,982 12,841 7,894 9,685 103.28%
-
NP to SH 19,018 17,516 18,539 12,368 12,841 7,894 9,685 56.61%
-
Tax Rate -16.00% -8.68% 32.51% 60.35% 46.64% 61.75% 44.38% -
Total Cost 220,475 237,444 298,715 413,122 441,984 446,660 430,074 -35.86%
-
Net Worth 452,795 334,649 339,283 338,526 298,033 318,878 314,999 27.28%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 1,532 1,609 1,609 1,609 1,609 - - -
Div Payout % 8.06% 9.19% 8.68% 13.01% 12.53% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 452,795 334,649 339,283 338,526 298,033 318,878 314,999 27.28%
NOSH 76,615 76,056 74,897 74,895 74,508 74,330 74,117 2.22%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 11.32% 10.09% 7.36% 3.27% 2.82% 1.74% 2.20% -
ROE 4.20% 5.23% 5.46% 3.65% 4.31% 2.48% 3.07% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 324.51 347.23 430.54 570.27 610.43 611.53 593.33 -33.04%
EPS 24.82 23.03 24.75 16.51 17.23 10.62 13.07 53.17%
DPS 2.00 2.12 2.16 2.16 2.16 0.00 0.00 -
NAPS 5.91 4.40 4.53 4.52 4.00 4.29 4.25 24.51%
Adjusted Per Share Value based on latest NOSH - 74,895
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 196.92 209.17 255.40 338.28 360.24 360.02 348.30 -31.55%
EPS 15.06 13.87 14.68 9.80 10.17 6.25 7.67 56.60%
DPS 1.21 1.27 1.27 1.27 1.27 0.00 0.00 -
NAPS 3.5863 2.6505 2.6872 2.6812 2.3605 2.5256 2.4949 27.28%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.17 1.61 2.22 2.68 3.30 2.67 3.22 -
P/RPS 0.36 0.46 0.52 0.47 0.54 0.44 0.54 -23.62%
P/EPS 4.71 6.99 8.97 16.23 19.15 25.14 24.64 -66.71%
EY 21.22 14.30 11.15 6.16 5.22 3.98 4.06 200.26%
DY 1.71 1.31 0.97 0.81 0.65 0.00 0.00 -
P/NAPS 0.20 0.37 0.49 0.59 0.83 0.62 0.76 -58.83%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 07/03/06 29/11/05 25/08/05 25/05/05 28/02/05 25/11/04 26/08/04 -
Price 1.97 1.42 2.10 2.37 2.66 2.97 2.70 -
P/RPS 0.61 0.41 0.49 0.42 0.44 0.49 0.46 20.64%
P/EPS 7.94 6.17 8.48 14.35 15.43 27.97 20.66 -47.04%
EY 12.60 16.22 11.79 6.97 6.48 3.58 4.84 88.91%
DY 1.02 1.49 1.03 0.91 0.81 0.00 0.00 -
P/NAPS 0.33 0.32 0.46 0.52 0.67 0.69 0.64 -35.62%

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