[M3NERGY] YoY Annualized Quarter Result on 30-Sep-2000 [#3]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
30-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- -16.29%
YoY- 228.71%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 336,830 310,286 248,801 222,685 163,498 -0.74%
PBT 45,970 31,422 21,024 13,126 5,498 -2.18%
Tax -17,006 -21,452 -10,622 -9,701 -5,498 -1.16%
NP 28,964 9,970 10,401 3,425 0 -100.00%
-
NP to SH 28,964 9,970 10,401 3,425 -2,661 -
-
Tax Rate 36.99% 68.27% 50.52% 73.91% 100.00% -
Total Cost 307,866 300,316 238,400 219,260 163,498 -0.65%
-
Net Worth 272,534 477,761 459,043 474,816 494,571 0.62%
Dividend
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - 955 - - - -
Div Payout % - 9.58% - - - -
Equity
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 272,534 477,761 459,043 474,816 494,571 0.62%
NOSH 72,482 71,628 68,309 68,122 68,122 -0.06%
Ratio Analysis
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 8.60% 3.21% 4.18% 1.54% 0.00% -
ROE 10.63% 2.09% 2.27% 0.72% -0.54% -
Per Share
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 464.71 433.19 364.22 326.89 240.01 -0.68%
EPS 39.96 13.92 15.23 5.03 -3.91 -
DPS 0.00 1.33 0.00 0.00 0.00 -
NAPS 3.76 6.67 6.72 6.97 7.26 0.68%
Adjusted Per Share Value based on latest NOSH - 68,209
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 266.78 245.76 197.06 176.37 129.50 -0.74%
EPS 22.94 7.90 8.24 2.71 -2.11 -
DPS 0.00 0.76 0.00 0.00 0.00 -
NAPS 2.1586 3.784 3.6358 3.7607 3.9172 0.62%
Price Multiplier on Financial Quarter End Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/03 - - - - -
Price 3.62 0.00 0.00 0.00 0.00 -
P/RPS 0.78 0.00 0.00 0.00 0.00 -100.00%
P/EPS 9.06 0.00 0.00 0.00 0.00 -100.00%
EY 11.04 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 18/11/03 27/11/02 16/11/01 30/11/00 01/12/99 -
Price 3.60 0.00 0.00 0.00 0.00 -
P/RPS 0.77 0.00 0.00 0.00 0.00 -100.00%
P/EPS 9.01 0.00 0.00 0.00 0.00 -100.00%
EY 11.10 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.00 0.00 0.00 0.00 -100.00%

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