[M3NERGY] YoY Quarter Result on 30-Jun-2002 [#2]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 30.73%
YoY- 148.42%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 38,451 143,094 88,510 79,976 60,775 57,301 -7.66%
PBT 3,168 3,246 10,271 11,246 4,511 4,408 -6.38%
Tax 3,698 -6,144 -4,138 -6,464 -2,586 -2,823 -
NP 6,866 -2,898 6,133 4,782 1,925 1,585 34.04%
-
NP to SH 3,273 -2,898 6,133 4,782 1,925 1,585 15.59%
-
Tax Rate -116.73% 189.28% 40.29% 57.48% 57.33% 64.04% -
Total Cost 31,585 145,992 82,377 75,194 58,850 55,716 -10.72%
-
Net Worth 339,283 314,999 270,169 478,199 460,088 409,259 -3.67%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 339,283 314,999 270,169 478,199 460,088 409,259 -3.67%
NOSH 74,897 74,117 72,237 71,373 68,262 68,209 1.88%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 17.86% -2.03% 6.93% 5.98% 3.17% 2.77% -
ROE 0.96% -0.92% 2.27% 1.00% 0.42% 0.39% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 51.34 193.06 122.53 112.05 89.03 84.01 -9.37%
EPS 4.37 -3.91 8.49 6.70 2.82 2.32 13.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.53 4.25 3.74 6.70 6.74 6.00 -5.46%
Adjusted Per Share Value based on latest NOSH - 71,373
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 30.45 113.33 70.10 63.34 48.14 45.38 -7.66%
EPS 2.59 -2.30 4.86 3.79 1.52 1.26 15.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6872 2.4949 2.1398 3.7875 3.644 3.2415 -3.67%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 - - - -
Price 2.22 3.22 2.75 0.00 0.00 0.00 -
P/RPS 4.32 1.67 2.24 0.00 0.00 0.00 -
P/EPS 50.80 -82.35 32.39 0.00 0.00 0.00 -
EY 1.97 -1.21 3.09 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.76 0.74 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/05 26/08/04 22/08/03 29/08/02 30/08/01 29/08/00 -
Price 2.10 2.70 3.46 0.00 0.00 0.00 -
P/RPS 4.09 1.40 2.82 0.00 0.00 0.00 -
P/EPS 48.05 -69.05 40.75 0.00 0.00 0.00 -
EY 2.08 -1.45 2.45 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 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