[M3NERGY] YoY Annualized Quarter Result on 30-Jun-2000 [#2]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
29-Aug-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Jun-2000 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 332,576 296,528 247,262 216,344 15.41%
PBT 44,972 38,060 22,078 13,154 50.64%
Tax -17,878 -21,180 -10,896 -9,062 25.41%
NP 27,094 16,880 11,182 4,092 87.77%
-
NP to SH 27,094 16,880 11,182 4,092 87.77%
-
Tax Rate 39.75% 55.65% 49.35% 68.89% -
Total Cost 305,482 279,648 236,080 212,252 12.90%
-
Net Worth 270,073 478,409 459,552 408,737 -12.90%
Dividend
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 270,073 478,409 459,552 408,737 -12.90%
NOSH 72,212 71,404 68,182 68,122 1.96%
Ratio Analysis
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 8.15% 5.69% 4.52% 1.89% -
ROE 10.03% 3.53% 2.43% 1.00% -
Per Share
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 460.55 415.28 362.65 317.58 13.18%
EPS 37.52 23.64 16.40 6.00 84.23%
DPS 0.00 0.00 0.00 0.00 -
NAPS 3.74 6.70 6.74 6.00 -14.57%
Adjusted Per Share Value based on latest NOSH - 68,209
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 263.41 234.86 195.84 171.35 15.41%
EPS 21.46 13.37 8.86 3.24 87.79%
DPS 0.00 0.00 0.00 0.00 -
NAPS 2.1391 3.7892 3.6398 3.2373 -12.90%
Price Multiplier on Financial Quarter End Date
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/03 - - - -
Price 2.75 0.00 0.00 0.00 -
P/RPS 0.60 0.00 0.00 0.00 -
P/EPS 7.33 0.00 0.00 0.00 -
EY 13.64 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 22/08/03 29/08/02 30/08/01 29/08/00 -
Price 3.46 0.00 0.00 0.00 -
P/RPS 0.75 0.00 0.00 0.00 -
P/EPS 9.22 0.00 0.00 0.00 -
EY 10.84 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.00 0.00 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