[M3NERGY] QoQ TTM Result on 31-Mar-2010 [#3]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 171.33%
YoY- 210.23%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 379,111 392,067 369,991 324,777 276,676 190,437 171,870 69.69%
PBT 29,250 20,618 -1,153 -10,276 -10,515 -9,009 1,839 535.66%
Tax -15,189 -11,282 -10,670 -3,416 -2,957 -2,315 -1,652 340.66%
NP 14,061 9,336 -11,823 -13,692 -13,472 -11,324 187 1695.64%
-
NP to SH 13,241 8,875 -12,442 -13,220 -12,083 -8,051 5,755 74.54%
-
Tax Rate 51.93% 54.72% - - - - 89.83% -
Total Cost 365,050 382,731 381,814 338,469 290,148 201,761 171,683 65.58%
-
Net Worth 398,974 400,827 391,797 426,764 425,445 407,560 421,413 -3.59%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 398,974 400,827 391,797 426,764 425,445 407,560 421,413 -3.59%
NOSH 126,257 125,651 124,380 124,059 124,036 124,256 123,220 1.64%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.71% 2.38% -3.20% -4.22% -4.87% -5.95% 0.11% -
ROE 3.32% 2.21% -3.18% -3.10% -2.84% -1.98% 1.37% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 300.27 312.03 297.47 261.79 223.06 153.26 139.48 66.95%
EPS 10.49 7.06 -10.00 -10.66 -9.74 -6.48 4.67 71.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 3.19 3.15 3.44 3.43 3.28 3.42 -5.14%
Adjusted Per Share Value based on latest NOSH - 125,651
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 300.27 310.53 293.04 257.23 219.14 150.83 136.13 69.69%
EPS 10.49 7.03 -9.85 -10.47 -9.57 -6.38 4.56 74.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 3.1747 3.1032 3.3801 3.3697 3.228 3.3377 -3.59%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.77 1.41 1.44 1.72 1.55 1.52 1.17 -
P/RPS 0.59 0.45 0.48 0.66 0.69 0.99 0.84 -21.03%
P/EPS 16.88 19.96 -14.40 -16.14 -15.91 -23.46 25.05 -23.19%
EY 5.93 5.01 -6.95 -6.20 -6.28 -4.26 3.99 30.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.44 0.46 0.50 0.45 0.46 0.34 39.59%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 24/05/10 24/02/10 19/11/09 26/08/09 29/05/09 25/02/09 -
Price 1.84 1.70 1.43 1.58 1.78 1.47 1.61 -
P/RPS 0.61 0.54 0.48 0.60 0.80 0.96 1.15 -34.54%
P/EPS 17.55 24.07 -14.30 -14.83 -18.27 -22.69 34.47 -36.31%
EY 5.70 4.15 -7.00 -6.74 -5.47 -4.41 2.90 57.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.53 0.45 0.46 0.52 0.45 0.47 15.09%

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