[M3NERGY] YoY Annual (Unaudited) Result on 31-Dec-2004 [#4]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
YoY- -40.89%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/08 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 167,998 267,406 346,022 454,825 360,763 316,757 263,416 -6.68%
PBT 10,746 -40,206 43,746 24,066 39,993 -199,456 28,149 -13.76%
Tax -5,150 109,616 -24,728 -11,225 -18,268 43,045 -13,718 -13.98%
NP 5,596 69,410 19,018 12,841 21,725 -156,411 14,431 -13.55%
-
NP to SH 9,261 699 19,018 12,841 21,725 -156,411 14,431 -6.59%
-
Tax Rate 47.92% - 56.53% 46.64% 45.68% - 48.73% -
Total Cost 162,402 197,996 327,004 441,984 339,038 473,168 248,985 -6.36%
-
Net Worth 424,253 258,543 453,028 437,364 286,755 261,239 458,356 -1.18%
Dividend
30/06/08 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - 1,533 1,609 - - - -
Div Payout % - - 8.06% 12.53% - - - -
Equity
30/06/08 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 424,253 258,543 453,028 437,364 286,755 261,239 458,356 -1.18%
NOSH 125,148 79,065 76,654 74,508 72,780 71,769 68,719 9.65%
Ratio Analysis
30/06/08 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 3.33% 25.96% 5.50% 2.82% 6.02% -49.38% 5.48% -
ROE 2.18% 0.27% 4.20% 2.94% 7.58% -59.87% 3.15% -
Per Share
30/06/08 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 134.24 338.21 451.40 610.43 495.69 441.36 383.32 -14.90%
EPS 7.40 0.58 24.81 17.25 29.85 -217.94 21.00 -14.82%
DPS 0.00 0.00 2.00 2.16 0.00 0.00 0.00 -
NAPS 3.39 3.27 5.91 5.87 3.94 3.64 6.67 -9.88%
Adjusted Per Share Value based on latest NOSH - 74,508
30/06/08 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 133.06 211.79 274.06 360.24 285.74 250.88 208.63 -6.68%
EPS 7.33 0.55 15.06 10.17 17.21 -123.88 11.43 -6.60%
DPS 0.00 0.00 1.21 1.27 0.00 0.00 0.00 -
NAPS 3.3602 2.0477 3.5881 3.4641 2.2712 2.0691 3.6303 -1.18%
Price Multiplier on Financial Quarter End Date
30/06/08 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 30/06/08 29/12/06 30/12/05 31/12/04 31/12/03 - - -
Price 0.86 1.73 1.17 3.30 3.72 0.00 0.00 -
P/RPS 0.64 0.51 0.26 0.54 0.75 0.00 0.00 -
P/EPS 11.62 195.68 4.72 19.15 12.46 0.00 0.00 -
EY 8.60 0.51 21.21 5.22 8.02 0.00 0.00 -
DY 0.00 0.00 1.71 0.65 0.00 0.00 0.00 -
P/NAPS 0.25 0.53 0.20 0.56 0.94 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 22/08/08 27/08/07 07/03/06 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 0.84 1.50 1.97 2.66 3.58 2.15 0.00 -
P/RPS 0.63 0.44 0.44 0.44 0.72 0.49 0.00 -
P/EPS 11.35 169.67 7.94 15.43 11.99 -0.99 0.00 -
EY 8.81 0.59 12.59 6.48 8.34 -101.37 0.00 -
DY 0.00 0.00 1.02 0.81 0.00 0.00 0.00 -
P/NAPS 0.25 0.46 0.33 0.45 0.91 0.59 0.00 -

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