[M3NERGY] YoY Cumulative Quarter Result on 30-Jun-2001 [#2]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
30-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 52.51%
YoY- 173.26%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Cumulative Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 245,284 166,288 148,264 123,631 108,172 22.69%
PBT -95 22,486 19,030 11,039 6,577 -
Tax 1,602 -8,939 -10,590 -5,448 -4,531 -
NP 1,507 13,547 8,440 5,591 2,046 -7.35%
-
NP to SH 1,507 13,547 8,440 5,591 2,046 -7.35%
-
Tax Rate - 39.75% 55.65% 49.35% 68.89% -
Total Cost 243,777 152,741 139,824 118,040 106,126 23.09%
-
Net Worth 315,504 270,073 478,409 459,552 408,737 -6.26%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 315,504 270,073 478,409 459,552 408,737 -6.26%
NOSH 74,236 72,212 71,404 68,182 68,122 2.17%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 0.61% 8.15% 5.69% 4.52% 1.89% -
ROE 0.48% 5.02% 1.76% 1.22% 0.50% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 330.41 230.28 207.64 181.32 158.79 20.08%
EPS 2.03 18.76 11.82 8.20 3.00 -9.29%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.25 3.74 6.70 6.74 6.00 -8.25%
Adjusted Per Share Value based on latest NOSH - 68,262
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 194.27 131.71 117.43 97.92 85.68 22.69%
EPS 1.19 10.73 6.68 4.43 1.62 -7.41%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4989 2.1391 3.7892 3.6398 3.2373 -6.26%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/04 30/06/03 - - - -
Price 3.22 2.75 0.00 0.00 0.00 -
P/RPS 0.97 1.19 0.00 0.00 0.00 -
P/EPS 158.62 14.66 0.00 0.00 0.00 -
EY 0.63 6.82 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.74 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 26/08/04 22/08/03 29/08/02 30/08/01 29/08/00 -
Price 2.70 3.46 0.00 0.00 0.00 -
P/RPS 0.82 1.50 0.00 0.00 0.00 -
P/EPS 133.00 18.44 0.00 0.00 0.00 -
EY 0.75 5.42 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.93 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