[M3NERGY] QoQ TTM Result on 31-Mar-2008 [#3]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -179.71%
YoY- -138.64%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 171,870 169,459 167,998 192,427 190,041 186,880 178,719 -2.55%
PBT 1,839 2,687 10,746 20,862 29,587 27,463 7,798 -61.66%
Tax -1,652 -4,024 -5,150 -29,106 -29,716 -33,070 -39,242 -87.78%
NP 187 -1,337 5,596 -8,244 -129 -5,607 -31,444 -
-
NP to SH 5,755 2,441 9,262 -2,758 3,460 -974 -28,193 -
-
Tax Rate 89.83% 149.76% 47.92% 139.52% 100.44% 120.42% 503.23% -
Total Cost 171,683 170,796 162,402 200,671 190,170 192,487 210,163 -12.55%
-
Net Worth 421,413 427,710 421,886 418,226 421,168 423,810 397,906 3.88%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 421,413 427,710 421,886 418,226 421,168 423,810 397,906 3.88%
NOSH 123,220 124,334 124,818 124,843 124,975 125,017 121,683 0.83%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.11% -0.79% 3.33% -4.28% -0.07% -3.00% -17.59% -
ROE 1.37% 0.57% 2.20% -0.66% 0.82% -0.23% -7.09% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 139.48 136.29 134.59 154.13 152.06 149.48 146.87 -3.36%
EPS 4.67 1.96 7.42 -2.21 2.77 -0.78 -23.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.42 3.44 3.38 3.35 3.37 3.39 3.27 3.02%
Adjusted Per Share Value based on latest NOSH - 124,843
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 136.13 134.22 133.06 152.41 150.52 148.01 141.55 -2.55%
EPS 4.56 1.93 7.34 -2.18 2.74 -0.77 -22.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3377 3.3876 3.3415 3.3125 3.3358 3.3567 3.1515 3.88%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.17 1.19 0.86 0.99 1.26 1.36 1.59 -
P/RPS 0.84 0.87 0.64 0.64 0.83 0.91 1.08 -15.36%
P/EPS 25.05 60.61 11.59 -44.81 45.51 -174.56 -6.86 -
EY 3.99 1.65 8.63 -2.23 2.20 -0.57 -14.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.25 0.30 0.37 0.40 0.49 -21.53%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 17/11/08 22/08/08 20/05/08 22/02/08 27/11/07 27/08/07 -
Price 1.61 1.08 0.84 1.00 1.15 1.25 1.50 -
P/RPS 1.15 0.79 0.62 0.65 0.76 0.84 1.02 8.28%
P/EPS 34.47 55.01 11.32 -45.27 41.54 -160.44 -6.47 -
EY 2.90 1.82 8.83 -2.21 2.41 -0.62 -15.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.31 0.25 0.30 0.34 0.37 0.46 1.43%

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