[M3NERGY] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 1506.0%
YoY- 301.0%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 184,142 90,827 86,955 93,216 75,283 245,284 166,288 1.57%
PBT 12,267 2,905 11,812 -47,539 6,993 -95 22,486 -8.88%
Tax -8,587 -874 -4,372 148,393 5,419 1,602 -8,939 -0.61%
NP 3,680 2,031 7,440 100,854 12,412 1,507 13,547 -18.14%
-
NP to SH 4,011 4,370 7,876 28,892 7,205 1,507 13,547 -17.05%
-
Tax Rate 70.00% 30.09% 37.01% - -77.49% - 39.75% -
Total Cost 180,462 88,796 79,515 -7,638 62,871 243,777 152,741 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 1.03% 1.03% 1.87% 6.71% 2.12% 0.48% 5.02% -
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 148.29 73.16 69.56 118.41 100.52 330.41 230.28 -6.53%
EPS 3.23 3.52 6.30 36.70 9.62 2.03 18.76 -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 - 78,732
31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 145.85 71.94 68.87 73.83 59.63 194.27 131.71 1.57%
EPS 3.18 3.46 6.24 22.88 5.71 1.19 10.73 -17.04%
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 0.97 1.60 1.81 1.59 2.21 0.97 1.19 -3.09%
P/EPS 44.58 33.24 20.00 5.12 23.08 158.62 14.66 18.63%
EY 2.24 3.01 5.00 19.52 4.33 0.63 6.82 -15.72%
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 0.96 2.20 1.65 1.55 2.09 0.82 1.50 -6.62%
P/EPS 44.27 45.74 18.25 4.99 21.83 133.00 18.44 14.40%
EY 2.26 2.19 5.48 20.05 4.58 0.75 5.42 -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