[M3NERGY] YoY Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 23.42%
YoY- -230.47%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 379,111 276,676 167,998 267,406 346,022 454,825 360,763 0.76%
PBT 29,250 -10,515 10,746 -40,206 43,746 24,066 39,993 -4.69%
Tax -15,189 -2,957 -5,150 109,616 -24,728 -11,225 -18,268 -2.79%
NP 14,061 -13,472 5,596 69,410 19,018 12,841 21,725 -6.47%
-
NP to SH 13,241 -12,083 9,261 699 19,018 12,841 21,725 -7.33%
-
Tax Rate 51.93% - 47.92% - 56.53% 46.64% 45.68% -
Total Cost 365,050 290,148 162,402 197,996 327,004 441,984 339,038 1.14%
-
Net Worth 398,491 426,244 424,253 407,186 453,028 437,364 286,755 5.19%
Dividend
30/06/10 30/06/09 30/06/08 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 31,526 - - - 1,533 1,609 - -
Div Payout % 238.10% - - - 8.06% 12.53% - -
Equity
30/06/10 30/06/09 30/06/08 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 398,491 426,244 424,253 407,186 453,028 437,364 286,755 5.19%
NOSH 126,104 124,269 125,148 79,065 76,654 74,508 72,780 8.82%
Ratio Analysis
30/06/10 30/06/09 30/06/08 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 3.71% -4.87% 3.33% 25.96% 5.50% 2.82% 6.02% -
ROE 3.32% -2.83% 2.18% 0.17% 4.20% 2.94% 7.58% -
Per Share
30/06/10 30/06/09 30/06/08 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 300.63 222.64 134.24 338.21 451.40 610.43 495.69 -7.40%
EPS 10.50 -9.72 7.40 0.58 24.81 17.25 29.85 -14.84%
DPS 25.00 0.00 0.00 0.00 2.00 2.16 0.00 -
NAPS 3.16 3.43 3.39 5.15 5.91 5.87 3.94 -3.33%
Adjusted Per Share Value based on latest NOSH - 124,036
30/06/10 30/06/09 30/06/08 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 300.27 219.14 133.06 211.79 274.06 360.24 285.74 0.76%
EPS 10.49 -9.57 7.33 0.55 15.06 10.17 17.21 -7.33%
DPS 24.97 0.00 0.00 0.00 1.21 1.27 0.00 -
NAPS 3.1562 3.376 3.3602 3.225 3.5881 3.4641 2.2712 5.19%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 30/06/10 30/06/09 30/06/08 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.77 1.55 0.86 1.73 1.17 3.30 3.72 -
P/RPS 0.59 0.70 0.64 0.51 0.26 0.54 0.75 -3.62%
P/EPS 16.86 -15.94 11.62 195.68 4.72 19.15 12.46 4.76%
EY 5.93 -6.27 8.60 0.51 21.21 5.22 8.02 -4.53%
DY 14.12 0.00 0.00 0.00 1.71 0.65 0.00 -
P/NAPS 0.56 0.45 0.25 0.34 0.20 0.56 0.94 -7.65%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/08/10 26/08/09 22/08/08 26/02/07 07/03/06 28/02/05 27/02/04 -
Price 1.84 1.78 0.84 2.20 1.97 2.66 3.58 -
P/RPS 0.61 0.80 0.63 0.65 0.44 0.44 0.72 -2.51%
P/EPS 17.52 -18.31 11.35 248.85 7.94 15.43 11.99 6.00%
EY 5.71 -5.46 8.81 0.40 12.59 6.48 8.34 -5.66%
DY 13.59 0.00 0.00 0.00 1.02 0.81 0.00 -
P/NAPS 0.58 0.52 0.25 0.43 0.33 0.45 0.91 -6.69%

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