[M3NERGY] YoY Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -62.37%
YoY- 2153.51%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 368,284 181,654 173,910 186,432 150,566 490,568 332,576 1.57%
PBT 24,534 5,810 23,624 -95,078 13,986 -190 44,972 -8.88%
Tax -17,174 -1,748 -8,744 296,786 10,838 3,204 -17,878 -0.61%
NP 7,360 4,062 14,880 201,708 24,824 3,014 27,094 -18.14%
-
NP to SH 8,022 8,740 15,752 57,784 14,410 3,014 27,094 -17.05%
-
Tax Rate 70.00% 30.09% 37.01% - -77.49% - 39.75% -
Total Cost 360,924 177,592 159,030 -15,276 125,742 487,554 305,482 2.59%
-
Net Worth 391,165 424,585 421,303 430,624 339,279 315,504 270,073 5.85%
Dividend
31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 391,165 424,585 421,303 430,624 339,279 315,504 270,073 5.85%
NOSH 124,179 124,147 125,015 78,724 74,896 74,236 72,212 8.68%
Ratio Analysis
31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 2.00% 2.24% 8.56% 108.19% 16.49% 0.61% 8.15% -
ROE 2.05% 2.06% 3.74% 13.42% 4.25% 0.96% 10.03% -
Per Share
31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 296.57 146.32 139.11 236.81 201.03 660.82 460.55 -6.53%
EPS 6.46 7.04 12.60 73.40 19.24 4.06 37.52 -23.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.15 3.42 3.37 5.47 4.53 4.25 3.74 -2.60%
Adjusted Per Share Value based on latest NOSH - 124,975
31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 291.69 143.88 137.74 147.66 119.25 388.55 263.41 1.57%
EPS 6.35 6.92 12.48 45.77 11.41 2.39 21.46 -17.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0982 3.3628 3.3369 3.4107 2.6872 2.4989 2.1391 5.85%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.44 1.17 1.26 1.88 2.22 3.22 2.75 -
P/RPS 0.49 0.80 0.91 0.79 1.10 0.49 0.60 -3.06%
P/EPS 22.29 16.62 10.00 2.56 11.54 79.31 7.33 18.63%
EY 4.49 6.02 10.00 39.04 8.67 1.26 13.64 -15.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.34 0.37 0.34 0.49 0.76 0.74 -7.04%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 24/02/10 25/02/09 22/02/08 30/08/06 25/08/05 26/08/04 22/08/03 -
Price 1.43 1.61 1.15 1.83 2.10 2.70 3.46 -
P/RPS 0.48 1.10 0.83 0.77 1.04 0.41 0.75 -6.62%
P/EPS 22.14 22.87 9.13 2.49 10.91 66.50 9.22 14.40%
EY 4.52 4.37 10.96 40.11 9.16 1.50 10.84 -12.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.34 0.33 0.46 0.64 0.93 -10.55%

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