[M3NERGY] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 74.42%
YoY- 59.24%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 150,566 128,127 129,638 118,045 346,414 252,623 232,715 -6.47%
PBT -12,013 7,742 -54,161 11,540 15,123 34,478 23,567 -
Tax -1,797 -4,632 139,623 10,161 -7,231 -12,755 -16,089 -28.61%
NP -13,810 3,110 85,462 21,701 7,892 21,723 7,478 -
-
NP to SH -11,833 5,479 12,137 12,567 7,892 21,723 7,478 -
-
Tax Rate - 59.83% - -88.05% 47.81% 36.99% 68.27% -
Total Cost 164,376 125,017 44,176 96,344 338,522 230,900 225,237 -4.72%
-
Net Worth 407,691 419,055 415,088 334,511 318,801 272,534 477,761 -2.40%
Dividend
31/03/09 31/03/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - 716 -
Div Payout % - - - - - - 9.58% -
Equity
31/03/09 31/03/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 407,691 419,055 415,088 334,511 318,801 272,534 477,761 -2.40%
NOSH 124,296 125,091 78,914 76,025 74,312 72,482 71,628 8.84%
Ratio Analysis
31/03/09 31/03/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -9.17% 2.43% 65.92% 18.38% 2.28% 8.60% 3.21% -
ROE -2.90% 1.31% 2.92% 3.76% 2.48% 7.97% 1.57% -
Per Share
31/03/09 31/03/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 121.13 102.43 164.28 155.27 466.16 348.53 324.89 -14.07%
EPS -9.52 4.38 15.38 16.53 10.62 29.97 10.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 3.28 3.35 5.26 4.40 4.29 3.76 6.67 -10.33%
Adjusted Per Share Value based on latest NOSH - 76,056
31/03/09 31/03/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 119.25 101.48 102.68 93.50 274.37 200.09 184.32 -6.47%
EPS -9.37 4.34 9.61 9.95 6.25 17.21 5.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.57 -
NAPS 3.229 3.3191 3.2876 2.6494 2.525 2.1586 3.784 -2.40%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 31/03/09 31/03/08 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 1.52 0.99 1.86 1.61 2.67 3.62 0.00 -
P/RPS 1.25 0.97 1.13 1.04 0.57 1.04 0.00 -
P/EPS -15.97 22.60 12.09 9.74 25.14 12.08 0.00 -
EY -6.26 4.42 8.27 10.27 3.98 8.28 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.30 0.35 0.37 0.62 0.96 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/03/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 29/05/09 20/05/08 29/11/06 29/11/05 25/11/04 18/11/03 27/11/02 -
Price 1.47 1.00 1.70 1.42 2.97 3.60 0.00 -
P/RPS 1.21 0.98 1.03 0.91 0.64 1.03 0.00 -
P/EPS -15.44 22.83 11.05 8.59 27.97 12.01 0.00 -
EY -6.48 4.38 9.05 11.64 3.58 8.33 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.30 0.32 0.32 0.69 0.96 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