[M3NERGY] YoY Quarter Result on 30-Jun-2001 [#2]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
30-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -47.49%
YoY- 21.45%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Quarter Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 143,094 88,510 79,976 60,775 57,301 25.68%
PBT 3,246 10,271 11,246 4,511 4,408 -7.35%
Tax -6,144 -4,138 -6,464 -2,586 -2,823 21.44%
NP -2,898 6,133 4,782 1,925 1,585 -
-
NP to SH -2,898 6,133 4,782 1,925 1,585 -
-
Tax Rate 189.28% 40.29% 57.48% 57.33% 64.04% -
Total Cost 145,992 82,377 75,194 58,850 55,716 27.20%
-
Net Worth 314,999 270,169 478,199 460,088 409,259 -6.33%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 314,999 270,169 478,199 460,088 409,259 -6.33%
NOSH 74,117 72,237 71,373 68,262 68,209 2.09%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -2.03% 6.93% 5.98% 3.17% 2.77% -
ROE -0.92% 2.27% 1.00% 0.42% 0.39% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 193.06 122.53 112.05 89.03 84.01 23.10%
EPS -3.91 8.49 6.70 2.82 2.32 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.25 3.74 6.70 6.74 6.00 -8.25%
Adjusted Per Share Value based on latest NOSH - 68,262
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 113.33 70.10 63.34 48.14 45.38 25.69%
EPS -2.30 4.86 3.79 1.52 1.26 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4949 2.1398 3.7875 3.644 3.2415 -6.33%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/04 30/06/03 - - - -
Price 3.22 2.75 0.00 0.00 0.00 -
P/RPS 1.67 2.24 0.00 0.00 0.00 -
P/EPS -82.35 32.39 0.00 0.00 0.00 -
EY -1.21 3.09 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.74 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 26/08/04 22/08/03 29/08/02 30/08/01 29/08/00 -
Price 2.70 3.46 0.00 0.00 0.00 -
P/RPS 1.40 2.82 0.00 0.00 0.00 -
P/EPS -69.05 40.75 0.00 0.00 0.00 -
EY -1.45 2.45 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.93 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