[M3NERGY] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 118.96%
YoY- 102.68%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 135,720 297,876 408,760 311,112 273,148 251,420 203,484 -6.52%
PBT 19,796 31,416 -13,364 48,860 31,136 26,112 8,680 14.72%
Tax -19,108 -9,232 30,984 -19,204 -16,504 -11,448 -8,680 14.04%
NP 688 22,184 17,620 29,656 14,632 14,664 0 -
-
NP to SH 7,196 15,728 17,620 29,656 14,632 14,664 0 -
-
Tax Rate 96.52% 29.39% - 39.30% 53.01% 43.84% 100.00% -
Total Cost 135,032 275,692 391,140 281,456 258,516 236,756 203,484 -6.60%
-
Net Worth 392,794 338,526 329,825 262,774 473,764 457,104 472,772 -3.04%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 392,794 338,526 329,825 262,774 473,764 457,104 472,772 -3.04%
NOSH 78,558 74,895 73,294 72,190 71,029 68,122 68,122 2.40%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 0.51% 7.45% 4.31% 9.53% 5.36% 5.83% 0.00% -
ROE 1.83% 4.65% 5.34% 11.29% 3.09% 3.21% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 172.76 397.72 557.70 430.96 384.56 369.07 298.70 -8.71%
EPS 6.00 21.00 24.04 41.08 20.60 21.52 2.72 14.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.00 4.52 4.50 3.64 6.67 6.71 6.94 -5.31%
Adjusted Per Share Value based on latest NOSH - 72,190
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 107.49 235.93 323.75 246.41 216.34 199.13 161.17 -6.52%
EPS 5.70 12.46 13.96 23.49 11.59 11.61 2.72 13.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1111 2.6812 2.6123 2.0813 3.7524 3.6204 3.7445 -3.03%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - - -
Price 2.27 2.68 4.08 2.06 0.00 0.00 0.00 -
P/RPS 1.31 0.67 0.73 0.48 0.00 0.00 0.00 -
P/EPS 24.78 12.76 16.97 5.01 0.00 0.00 0.00 -
EY 4.04 7.84 5.89 19.94 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.59 0.91 0.57 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 25/05/05 26/05/04 28/05/03 24/05/02 23/05/01 31/05/00 -
Price 1.89 2.37 3.70 2.14 0.00 0.00 0.00 -
P/RPS 1.09 0.60 0.66 0.50 0.00 0.00 0.00 -
P/EPS 20.63 11.29 15.39 5.21 0.00 0.00 0.00 -
EY 4.85 8.86 6.50 19.20 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.52 0.82 0.59 0.00 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