[M3NERGY] YoY Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 5887.98%
YoY- 158.65%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 376,580 184,176 178,332 135,720 297,876 408,760 311,112 2.97%
PBT 20,892 19,936 52,172 19,796 31,416 -13,364 48,860 -12.24%
Tax -7,724 -5,888 -10,392 -19,108 -9,232 30,984 -19,204 -13.06%
NP 13,168 14,048 41,780 688 22,184 17,620 29,656 -11.73%
-
NP to SH 10,024 14,572 41,856 7,196 15,728 17,620 29,656 -15.35%
-
Tax Rate 36.97% 29.53% 19.92% 96.52% 29.39% - 39.30% -
Total Cost 363,412 170,128 136,552 135,032 275,692 391,140 281,456 4.00%
-
Net Worth 426,764 427,710 423,810 392,794 338,526 329,825 262,774 7.73%
Dividend
30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 426,764 427,710 423,810 392,794 338,526 329,825 262,774 7.73%
NOSH 124,059 124,334 125,017 78,558 74,895 73,294 72,190 8.67%
Ratio Analysis
30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 3.50% 7.63% 23.43% 0.51% 7.45% 4.31% 9.53% -
ROE 2.35% 3.41% 9.88% 1.83% 4.65% 5.34% 11.29% -
Per Share
30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 303.55 148.13 142.65 172.76 397.72 557.70 430.96 -5.24%
EPS 8.08 11.72 33.48 6.00 21.00 24.04 41.08 -22.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.44 3.44 3.39 5.00 4.52 4.50 3.64 -0.86%
Adjusted Per Share Value based on latest NOSH - 125,017
30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 298.26 145.87 141.24 107.49 235.93 323.75 246.41 2.97%
EPS 7.94 11.54 33.15 5.70 12.46 13.96 23.49 -15.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3801 3.3876 3.3567 3.1111 2.6812 2.6123 2.0813 7.73%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 30/09/09 30/09/08 28/09/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.72 1.19 1.36 2.27 2.68 4.08 2.06 -
P/RPS 0.57 0.80 0.95 1.31 0.67 0.73 0.48 2.67%
P/EPS 21.29 10.15 4.06 24.78 12.76 16.97 5.01 24.90%
EY 4.70 9.85 24.62 4.04 7.84 5.89 19.94 -19.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.35 0.40 0.45 0.59 0.91 0.57 -1.99%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 19/11/09 17/11/08 27/11/07 31/05/06 25/05/05 26/05/04 28/05/03 -
Price 1.58 1.08 1.25 1.89 2.37 3.70 2.14 -
P/RPS 0.52 0.73 0.88 1.09 0.60 0.66 0.50 0.60%
P/EPS 19.55 9.22 3.73 20.63 11.29 15.39 5.21 22.53%
EY 5.11 10.85 26.78 4.85 8.86 6.50 19.20 -18.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.31 0.37 0.38 0.52 0.82 0.59 -3.75%

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