[M3NERGY] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 104.74%
YoY- 102.68%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 33,930 74,469 102,190 77,778 68,287 62,855 50,871 -6.52%
PBT 4,949 7,854 -3,341 12,215 7,784 6,528 2,170 14.72%
Tax -4,777 -2,308 7,746 -4,801 -4,126 -2,862 -2,170 14.04%
NP 172 5,546 4,405 7,414 3,658 3,666 0 -
-
NP to SH 1,799 3,932 4,405 7,414 3,658 3,666 0 -
-
Tax Rate 96.52% 29.39% - 39.30% 53.01% 43.84% 100.00% -
Total Cost 33,758 68,923 97,785 70,364 64,629 59,189 50,871 -6.60%
-
Net Worth 392,794 338,526 329,825 262,774 473,764 457,104 472,772 -3.04%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 392,794 338,526 329,825 262,774 473,764 457,104 472,772 -3.04%
NOSH 78,558 74,895 73,294 72,190 71,029 68,122 68,122 2.40%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 0.51% 7.45% 4.31% 9.53% 5.36% 5.83% 0.00% -
ROE 0.46% 1.16% 1.34% 2.82% 0.77% 0.80% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 43.19 99.43 139.42 107.74 96.14 92.27 74.68 -8.71%
EPS 1.50 5.25 6.01 10.27 5.15 5.38 0.68 14.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.00 4.52 4.50 3.64 6.67 6.71 6.94 -5.31%
Adjusted Per Share Value based on latest NOSH - 72,190
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 26.87 58.98 80.94 61.60 54.09 49.78 40.29 -6.52%
EPS 1.42 3.11 3.49 5.87 2.90 2.90 0.68 13.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1111 2.6812 2.6123 2.0813 3.7524 3.6204 3.7445 -3.03%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - - -
Price 2.27 2.68 4.08 2.06 0.00 0.00 0.00 -
P/RPS 5.26 2.70 2.93 1.91 0.00 0.00 0.00 -
P/EPS 99.13 51.05 67.89 20.06 0.00 0.00 0.00 -
EY 1.01 1.96 1.47 4.99 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.59 0.91 0.57 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 25/05/05 26/05/04 28/05/03 24/05/02 23/05/01 31/05/00 -
Price 1.89 2.37 3.70 2.14 0.00 0.00 0.00 -
P/RPS 4.38 2.38 2.65 1.99 0.00 0.00 0.00 -
P/EPS 82.53 45.14 61.56 20.84 0.00 0.00 0.00 -
EY 1.21 2.22 1.62 4.80 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.52 0.82 0.59 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