[M3NERGY] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -11.22%
YoY- 36.52%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 168,848 222,581 228,922 208,088 248,627 264,094 322,461 -34.95%
PBT -57,517 -45,472 -34,294 21,363 24,268 24,521 35,183 -
Tax 134,496 137,385 150,888 1,415 3,884 2,129 -11,437 -
NP 76,979 91,913 116,594 22,778 28,152 26,650 23,746 118.57%
-
NP to SH 5,115 18,587 40,704 16,885 19,018 17,516 18,539 -57.51%
-
Tax Rate - - - -6.62% -16.00% -8.68% 32.51% -
Total Cost 91,869 130,668 112,328 185,310 220,475 237,444 298,715 -54.33%
-
Net Worth 407,186 414,930 430,669 392,794 452,795 334,649 339,283 12.89%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - 1,532 1,532 1,532 1,532 1,609 1,609 -
Div Payout % - 8.24% 3.76% 9.07% 8.06% 9.19% 8.68% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 407,186 414,930 430,669 392,794 452,795 334,649 339,283 12.89%
NOSH 79,065 78,884 78,732 78,558 76,615 76,056 74,897 3.66%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 45.59% 41.29% 50.93% 10.95% 11.32% 10.09% 7.36% -
ROE 1.26% 4.48% 9.45% 4.30% 4.20% 5.23% 5.46% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 213.56 282.16 290.76 264.88 324.51 347.23 430.54 -37.25%
EPS 6.47 23.56 51.70 21.49 24.82 23.03 24.75 -59.01%
DPS 0.00 1.94 1.95 1.95 2.00 2.12 2.16 -
NAPS 5.15 5.26 5.47 5.00 5.91 4.40 4.53 8.90%
Adjusted Per Share Value based on latest NOSH - 78,558
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 133.73 176.29 181.31 164.81 196.92 209.17 255.40 -34.95%
EPS 4.05 14.72 32.24 13.37 15.06 13.87 14.68 -57.52%
DPS 0.00 1.21 1.21 1.21 1.21 1.27 1.27 -
NAPS 3.225 3.2864 3.411 3.1111 3.5863 2.6505 2.6872 12.89%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.73 1.86 1.88 2.27 1.17 1.61 2.22 -
P/RPS 0.81 0.66 0.65 0.86 0.36 0.46 0.52 34.26%
P/EPS 26.74 7.89 3.64 10.56 4.71 6.99 8.97 106.71%
EY 3.74 12.67 27.50 9.47 21.22 14.30 11.15 -51.62%
DY 0.00 1.04 1.04 0.86 1.71 1.31 0.97 -
P/NAPS 0.34 0.35 0.34 0.45 0.20 0.37 0.49 -21.57%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 29/11/06 30/08/06 31/05/06 07/03/06 29/11/05 25/08/05 -
Price 2.20 1.70 1.83 1.89 1.97 1.42 2.10 -
P/RPS 1.03 0.60 0.63 0.71 0.61 0.41 0.49 63.87%
P/EPS 34.01 7.21 3.54 8.79 7.94 6.17 8.48 151.79%
EY 2.94 13.86 28.25 11.37 12.60 16.22 11.79 -60.28%
DY 0.00 1.14 1.06 1.03 1.02 1.49 1.03 -
P/NAPS 0.43 0.32 0.33 0.38 0.33 0.32 0.46 -4.38%

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