[M3NERGY] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -8.64%
YoY- 60.51%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 186,432 150,566 490,568 332,576 296,528 247,262 216,344 -2.44%
PBT -95,078 13,986 -190 44,972 38,060 22,078 13,154 -
Tax 296,786 10,838 3,204 -17,878 -21,180 -10,896 -9,062 -
NP 201,708 24,824 3,014 27,094 16,880 11,182 4,092 91.42%
-
NP to SH 57,784 14,410 3,014 27,094 16,880 11,182 4,092 55.43%
-
Tax Rate - -77.49% - 39.75% 55.65% 49.35% 68.89% -
Total Cost -15,276 125,742 487,554 305,482 279,648 236,080 212,252 -
-
Net Worth 430,624 339,279 315,504 270,073 478,409 459,552 408,737 0.87%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 430,624 339,279 315,504 270,073 478,409 459,552 408,737 0.87%
NOSH 78,724 74,896 74,236 72,212 71,404 68,182 68,122 2.43%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 108.19% 16.49% 0.61% 8.15% 5.69% 4.52% 1.89% -
ROE 13.42% 4.25% 0.96% 10.03% 3.53% 2.43% 1.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 236.81 201.03 660.82 460.55 415.28 362.65 317.58 -4.77%
EPS 73.40 19.24 4.06 37.52 23.64 16.40 6.00 51.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.47 4.53 4.25 3.74 6.70 6.74 6.00 -1.52%
Adjusted Per Share Value based on latest NOSH - 72,237
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 147.66 119.25 388.55 263.41 234.86 195.84 171.35 -2.44%
EPS 45.77 11.41 2.39 21.46 13.37 8.86 3.24 55.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4107 2.6872 2.4989 2.1391 3.7892 3.6398 3.2373 0.87%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - - -
Price 1.88 2.22 3.22 2.75 0.00 0.00 0.00 -
P/RPS 0.79 1.10 0.49 0.60 0.00 0.00 0.00 -
P/EPS 2.56 11.54 79.31 7.33 0.00 0.00 0.00 -
EY 39.04 8.67 1.26 13.64 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.49 0.76 0.74 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 25/08/05 26/08/04 22/08/03 29/08/02 30/08/01 29/08/00 -
Price 1.83 2.10 2.70 3.46 0.00 0.00 0.00 -
P/RPS 0.77 1.04 0.41 0.75 0.00 0.00 0.00 -
P/EPS 2.49 10.91 66.50 9.22 0.00 0.00 0.00 -
EY 40.11 9.16 1.50 10.84 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.46 0.64 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