[M3NERGY] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 16.28%
YoY- 59.24%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 200,754 170,836 172,850 157,393 461,885 336,830 310,286 -6.47%
PBT -16,017 10,322 -72,214 15,386 20,164 45,970 31,422 -
Tax -2,396 -6,176 186,163 13,548 -9,641 -17,006 -21,452 -28.61%
NP -18,413 4,146 113,949 28,934 10,522 28,964 9,970 -
-
NP to SH -15,777 7,305 16,182 16,756 10,522 28,964 9,970 -
-
Tax Rate - 59.83% - -88.05% 47.81% 36.99% 68.27% -
Total Cost 219,167 166,689 58,901 128,458 451,362 307,866 300,316 -4.72%
-
Net Worth 407,691 419,055 415,088 334,511 318,801 272,534 477,761 -2.40%
Dividend
31/03/09 31/03/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - 955 -
Div Payout % - - - - - - 9.58% -
Equity
31/03/09 31/03/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 407,691 419,055 415,088 334,511 318,801 272,534 477,761 -2.40%
NOSH 124,296 125,091 78,914 76,025 74,312 72,482 71,628 8.84%
Ratio Analysis
31/03/09 31/03/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -9.17% 2.43% 65.92% 18.38% 2.28% 8.60% 3.21% -
ROE -3.87% 1.74% 3.90% 5.01% 3.30% 10.63% 2.09% -
Per Share
31/03/09 31/03/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 161.51 136.57 219.04 207.03 621.54 464.71 433.19 -14.07%
EPS -12.69 5.84 20.51 22.04 14.16 39.96 13.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.33 -
NAPS 3.28 3.35 5.26 4.40 4.29 3.76 6.67 -10.33%
Adjusted Per Share Value based on latest NOSH - 76,056
31/03/09 31/03/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 159.00 135.31 136.90 124.66 365.83 266.78 245.76 -6.47%
EPS -12.50 5.79 12.82 13.27 8.33 22.94 7.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.76 -
NAPS 3.229 3.3191 3.2876 2.6494 2.525 2.1586 3.784 -2.40%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 31/03/09 31/03/08 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 1.52 0.99 1.86 1.61 2.67 3.62 0.00 -
P/RPS 0.94 0.72 0.85 0.78 0.43 0.78 0.00 -
P/EPS -11.97 16.95 9.07 7.30 18.86 9.06 0.00 -
EY -8.35 5.90 11.03 13.69 5.30 11.04 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.30 0.35 0.37 0.62 0.96 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/03/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 29/05/09 20/05/08 29/11/06 29/11/05 25/11/04 18/11/03 27/11/02 -
Price 1.47 1.00 1.70 1.42 2.97 3.60 0.00 -
P/RPS 0.91 0.73 0.78 0.69 0.48 0.77 0.00 -
P/EPS -11.58 17.12 8.29 6.44 20.97 9.01 0.00 -
EY -8.63 5.84 12.06 15.52 4.77 11.10 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.30 0.32 0.32 0.69 0.96 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