[M3NERGY] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
07-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 51.33%
YoY- 48.1%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 276,676 167,998 267,406 346,022 454,825 360,763 316,757 -2.05%
PBT -10,515 10,746 -40,206 43,746 24,066 39,993 -199,456 -36.40%
Tax -2,957 -5,150 109,616 -24,728 -11,225 -18,268 43,045 -
NP -13,472 5,596 69,410 19,018 12,841 21,725 -156,411 -31.41%
-
NP to SH -12,083 9,261 699 19,018 12,841 21,725 -156,411 -32.55%
-
Tax Rate - 47.92% - 56.53% 46.64% 45.68% - -
Total Cost 290,148 162,402 197,996 327,004 441,984 339,038 473,168 -7.24%
-
Net Worth 426,244 424,253 407,186 453,028 437,364 286,755 261,239 7.82%
Dividend
30/06/09 30/06/08 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - 1,533 1,609 - - -
Div Payout % - - - 8.06% 12.53% - - -
Equity
30/06/09 30/06/08 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 426,244 424,253 407,186 453,028 437,364 286,755 261,239 7.82%
NOSH 124,269 125,148 79,065 76,654 74,508 72,780 71,769 8.81%
Ratio Analysis
30/06/09 30/06/08 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -4.87% 3.33% 25.96% 5.50% 2.82% 6.02% -49.38% -
ROE -2.83% 2.18% 0.17% 4.20% 2.94% 7.58% -59.87% -
Per Share
30/06/09 30/06/08 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 222.64 134.24 338.21 451.40 610.43 495.69 441.36 -9.99%
EPS -9.72 7.40 0.58 24.81 17.25 29.85 -217.94 -38.02%
DPS 0.00 0.00 0.00 2.00 2.16 0.00 0.00 -
NAPS 3.43 3.39 5.15 5.91 5.87 3.94 3.64 -0.90%
Adjusted Per Share Value based on latest NOSH - 76,615
30/06/09 30/06/08 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 219.14 133.06 211.79 274.06 360.24 285.74 250.88 -2.05%
EPS -9.57 7.33 0.55 15.06 10.17 17.21 -123.88 -32.55%
DPS 0.00 0.00 0.00 1.21 1.27 0.00 0.00 -
NAPS 3.376 3.3602 3.225 3.5881 3.4641 2.2712 2.0691 7.82%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 30/06/09 30/06/08 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 1.55 0.86 1.73 1.17 3.30 3.72 0.00 -
P/RPS 0.70 0.64 0.51 0.26 0.54 0.75 0.00 -
P/EPS -15.94 11.62 195.68 4.72 19.15 12.46 0.00 -
EY -6.27 8.60 0.51 21.21 5.22 8.02 0.00 -
DY 0.00 0.00 0.00 1.71 0.65 0.00 0.00 -
P/NAPS 0.45 0.25 0.34 0.20 0.56 0.94 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/08/09 22/08/08 26/02/07 07/03/06 28/02/05 27/02/04 28/02/03 -
Price 1.78 0.84 2.20 1.97 2.66 3.58 2.15 -
P/RPS 0.80 0.63 0.65 0.44 0.44 0.72 0.49 7.83%
P/EPS -18.31 11.35 248.85 7.94 15.43 11.99 -0.99 56.63%
EY -5.46 8.81 0.40 12.59 6.48 8.34 -101.37 -36.19%
DY 0.00 0.00 0.00 1.02 0.81 0.00 0.00 -
P/NAPS 0.52 0.25 0.43 0.33 0.45 0.91 0.59 -1.92%

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