[M3NERGY] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -24.99%
YoY- 113.89%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 267,406 346,022 454,825 360,763 316,757 263,416 238,491 1.92%
PBT -40,206 43,746 24,066 39,993 -199,456 28,149 5,968 -
Tax 109,616 -24,728 -11,225 -18,268 43,045 -13,718 -5,968 -
NP 69,410 19,018 12,841 21,725 -156,411 14,431 0 -
-
NP to SH 699 19,018 12,841 21,725 -156,411 14,431 -3,422 -
-
Tax Rate - 56.53% 46.64% 45.68% - 48.73% 100.00% -
Total Cost 197,996 327,004 441,984 339,038 473,168 248,985 238,491 -3.05%
-
Net Worth 407,186 453,028 437,364 286,755 261,239 458,356 465,960 -2.22%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - 1,533 1,609 - - - - -
Div Payout % - 8.06% 12.53% - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 407,186 453,028 437,364 286,755 261,239 458,356 465,960 -2.22%
NOSH 79,065 76,654 74,508 72,780 71,769 68,719 68,122 2.51%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 25.96% 5.50% 2.82% 6.02% -49.38% 5.48% 0.00% -
ROE 0.17% 4.20% 2.94% 7.58% -59.87% 3.15% -0.73% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 338.21 451.40 610.43 495.69 441.36 383.32 350.09 -0.57%
EPS 0.58 24.81 17.25 29.85 -217.94 21.00 -5.02 -
DPS 0.00 2.00 2.16 0.00 0.00 0.00 0.00 -
NAPS 5.15 5.91 5.87 3.94 3.64 6.67 6.84 -4.61%
Adjusted Per Share Value based on latest NOSH - 72,482
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 211.79 274.06 360.24 285.74 250.88 208.63 188.89 1.92%
EPS 0.55 15.06 10.17 17.21 -123.88 11.43 -2.71 -
DPS 0.00 1.21 1.27 0.00 0.00 0.00 0.00 -
NAPS 3.225 3.5881 3.4641 2.2712 2.0691 3.6303 3.6906 -2.22%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 1.73 1.17 3.30 3.72 0.00 0.00 0.00 -
P/RPS 0.51 0.26 0.54 0.75 0.00 0.00 0.00 -
P/EPS 195.68 4.72 19.15 12.46 0.00 0.00 0.00 -
EY 0.51 21.21 5.22 8.02 0.00 0.00 0.00 -
DY 0.00 1.71 0.65 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.20 0.56 0.94 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 07/03/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 2.20 1.97 2.66 3.58 2.15 0.00 0.00 -
P/RPS 0.65 0.44 0.44 0.72 0.49 0.00 0.00 -
P/EPS 248.85 7.94 15.43 11.99 -0.99 0.00 0.00 -
EY 0.40 12.59 6.48 8.34 -101.37 0.00 0.00 -
DY 0.00 1.02 0.81 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.33 0.45 0.91 0.59 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