[M3NERGY] YoY Cumulative Quarter Result on 30-Sep-2001 [#3]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
16-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 39.53%
YoY- 203.66%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 346,414 252,623 232,715 186,601 167,014 122,624 -1.08%
PBT 15,123 34,478 23,567 15,768 9,845 4,124 -1.35%
Tax -7,231 -12,755 -16,089 -7,967 -7,276 -4,124 -0.58%
NP 7,892 21,723 7,478 7,801 2,569 0 -100.00%
-
NP to SH 7,892 21,723 7,478 7,801 2,569 -1,996 -
-
Tax Rate 47.81% 36.99% 68.27% 50.53% 73.91% 100.00% -
Total Cost 338,522 230,900 225,237 178,800 164,445 122,624 -1.06%
-
Net Worth 318,801 272,534 477,761 459,043 474,816 494,572 0.46%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - 716 - - - -
Div Payout % - - 9.58% - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 318,801 272,534 477,761 459,043 474,816 494,572 0.46%
NOSH 74,312 72,482 71,628 68,309 68,122 68,122 -0.09%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 2.28% 8.60% 3.21% 4.18% 1.54% 0.00% -
ROE 2.48% 7.97% 1.57% 1.70% 0.54% -0.40% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 466.16 348.53 324.89 273.17 245.17 180.00 -0.99%
EPS 10.62 29.97 10.44 11.42 3.77 -2.93 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 4.29 3.76 6.67 6.72 6.97 7.26 0.55%
Adjusted Per Share Value based on latest NOSH - 68,209
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 274.37 200.09 184.32 147.79 132.28 97.12 -1.08%
EPS 6.25 17.21 5.92 6.18 2.03 -1.58 -
DPS 0.00 0.00 0.57 0.00 0.00 0.00 -
NAPS 2.525 2.1586 3.784 3.6358 3.7607 3.9172 0.46%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/04 30/09/03 - - - - -
Price 2.67 3.62 0.00 0.00 0.00 0.00 -
P/RPS 0.57 1.04 0.00 0.00 0.00 0.00 -100.00%
P/EPS 25.14 12.08 0.00 0.00 0.00 0.00 -100.00%
EY 3.98 8.28 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.96 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 25/11/04 18/11/03 27/11/02 16/11/01 30/11/00 01/12/99 -
Price 2.97 3.60 0.00 0.00 0.00 0.00 -
P/RPS 0.64 1.03 0.00 0.00 0.00 0.00 -100.00%
P/EPS 27.97 12.01 0.00 0.00 0.00 0.00 -100.00%
EY 3.58 8.33 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.96 0.00 0.00 0.00 0.00 -100.00%

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