[M3NERGY] YoY Quarter Result on 30-Jun-2009 [#4]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 98.46%
YoY- -106.61%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 113,154 126,110 39,871 39,211 92,944 108,411 108,140 0.69%
PBT 10,130 1,498 3,004 -3,355 8,690 8,943 5,515 9.80%
Tax -5,067 -1,160 -518 -5,128 -2,239 -3,994 -5,513 -1.28%
NP 5,063 338 2,486 -8,483 6,451 4,949 2 233.79%
-
NP to SH 4,116 -250 3,782 -7,021 6,451 4,949 2 223.33%
-
Tax Rate 50.02% 77.44% 17.24% - 25.77% 44.66% 99.96% -
Total Cost 108,091 125,772 37,385 47,694 86,493 103,462 108,138 -0.00%
-
Net Worth 398,974 425,445 421,886 407,186 452,795 298,033 285,580 5.27%
Dividend
30/06/10 30/06/09 30/06/08 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - 1,532 1,609 - -
Div Payout % - - - - 23.75% 32.52% - -
Equity
30/06/10 30/06/09 30/06/08 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 398,974 425,445 421,886 407,186 452,795 298,033 285,580 5.27%
NOSH 126,257 124,036 124,818 79,065 76,615 74,508 72,482 8.91%
Ratio Analysis
30/06/10 30/06/09 30/06/08 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 4.47% 0.27% 6.24% -21.63% 6.94% 4.57% 0.00% -
ROE 1.03% -0.06% 0.90% -1.72% 1.42% 1.66% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 89.62 101.67 31.94 49.59 121.31 145.50 149.20 -7.54%
EPS 3.26 -0.20 3.03 -5.82 8.42 6.65 0.00 -
DPS 0.00 0.00 0.00 0.00 2.00 2.16 0.00 -
NAPS 3.16 3.43 3.38 5.15 5.91 4.00 3.94 -3.33%
Adjusted Per Share Value based on latest NOSH - 124,036
30/06/10 30/06/09 30/06/08 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 89.62 99.88 31.58 31.06 73.61 85.86 85.65 0.69%
EPS 3.26 -0.20 3.00 -5.56 5.11 3.92 0.00 -
DPS 0.00 0.00 0.00 0.00 1.21 1.27 0.00 -
NAPS 3.16 3.3697 3.3415 3.225 3.5863 2.3605 2.2619 5.27%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 30/06/10 30/06/09 30/06/08 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.77 1.55 0.86 1.73 1.17 3.30 3.72 -
P/RPS 1.97 1.52 2.69 3.49 0.96 2.27 2.49 -3.53%
P/EPS 54.29 -769.03 28.38 -19.48 13.90 49.68 134,817.03 -69.95%
EY 1.84 -0.13 3.52 -5.13 7.20 2.01 0.00 -
DY 0.00 0.00 0.00 0.00 1.71 0.65 0.00 -
P/NAPS 0.56 0.45 0.25 0.34 0.20 0.83 0.94 -7.65%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/08/10 26/08/09 22/08/08 26/02/07 07/03/06 28/02/05 27/02/04 -
Price 1.84 1.78 0.84 2.20 1.97 2.66 3.58 -
P/RPS 2.05 1.75 2.63 4.44 1.62 1.83 2.40 -2.39%
P/EPS 56.44 -883.14 27.72 -24.77 23.40 40.05 129,743.27 -69.59%
EY 1.77 -0.11 3.61 -4.04 4.27 2.50 0.00 -
DY 0.00 0.00 0.00 0.00 1.02 0.81 0.00 -
P/NAPS 0.58 0.52 0.25 0.43 0.33 0.67 0.91 -6.69%

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