[M3NERGY] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -82.89%
YoY- -88.88%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 173,910 186,432 150,566 490,568 332,576 296,528 247,262 -5.26%
PBT 23,624 -95,078 13,986 -190 44,972 38,060 22,078 1.04%
Tax -8,744 296,786 10,838 3,204 -17,878 -21,180 -10,896 -3.32%
NP 14,880 201,708 24,824 3,014 27,094 16,880 11,182 4.48%
-
NP to SH 15,752 57,784 14,410 3,014 27,094 16,880 11,182 5.40%
-
Tax Rate 37.01% - -77.49% - 39.75% 55.65% 49.35% -
Total Cost 159,030 -15,276 125,742 487,554 305,482 279,648 236,080 -5.89%
-
Net Worth 421,303 430,624 339,279 315,504 270,073 478,409 459,552 -1.32%
Dividend
31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 421,303 430,624 339,279 315,504 270,073 478,409 459,552 -1.32%
NOSH 125,015 78,724 74,896 74,236 72,212 71,404 68,182 9.76%
Ratio Analysis
31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 8.56% 108.19% 16.49% 0.61% 8.15% 5.69% 4.52% -
ROE 3.74% 13.42% 4.25% 0.96% 10.03% 3.53% 2.43% -
Per Share
31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 139.11 236.81 201.03 660.82 460.55 415.28 362.65 -13.69%
EPS 12.60 73.40 19.24 4.06 37.52 23.64 16.40 -3.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.37 5.47 4.53 4.25 3.74 6.70 6.74 -10.10%
Adjusted Per Share Value based on latest NOSH - 74,117
31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 137.74 147.66 119.25 388.55 263.41 234.86 195.84 -5.26%
EPS 12.48 45.77 11.41 2.39 21.46 13.37 8.86 5.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3369 3.4107 2.6872 2.4989 2.1391 3.7892 3.6398 -1.32%
Price Multiplier on Financial Quarter End Date
31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 1.26 1.88 2.22 3.22 2.75 0.00 0.00 -
P/RPS 0.91 0.79 1.10 0.49 0.60 0.00 0.00 -
P/EPS 10.00 2.56 11.54 79.31 7.33 0.00 0.00 -
EY 10.00 39.04 8.67 1.26 13.64 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.49 0.76 0.74 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 22/02/08 30/08/06 25/08/05 26/08/04 22/08/03 29/08/02 30/08/01 -
Price 1.15 1.83 2.10 2.70 3.46 0.00 0.00 -
P/RPS 0.83 0.77 1.04 0.41 0.75 0.00 0.00 -
P/EPS 9.13 2.49 10.91 66.50 9.22 0.00 0.00 -
EY 10.96 40.11 9.16 1.50 10.84 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.33 0.46 0.64 0.93 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