[M3NERGY] YoY Quarter Result on 30-Sep-2001 [#3]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
16-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 14.81%
YoY- 323.37%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 101,130 86,335 84,452 62,970 58,841 52,783 -0.68%
PBT 15,218 11,992 4,537 4,729 3,267 -204 -
Tax -8,833 -3,816 -5,499 -2,519 -2,745 204 -
NP 6,385 8,176 -962 2,210 522 0 -100.00%
-
NP to SH 6,385 8,176 -962 2,210 522 -2,210 -
-
Tax Rate 58.04% 31.82% 121.20% 53.27% 84.02% - -
Total Cost 94,745 78,159 85,414 60,760 58,319 52,783 -0.61%
-
Net Worth 318,878 272,533 478,846 458,370 475,422 495,203 0.46%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - 717 - - - -
Div Payout % - - 0.00% - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 318,878 272,533 478,846 458,370 475,422 495,203 0.46%
NOSH 74,330 72,482 71,791 68,209 68,209 68,209 -0.09%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 6.31% 9.47% -1.14% 3.51% 0.89% 0.00% -
ROE 2.00% 3.00% -0.20% 0.48% 0.11% -0.45% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 136.05 119.11 117.64 92.32 86.26 77.38 -0.59%
EPS 8.59 11.28 -1.34 3.24 0.77 -3.24 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 4.29 3.76 6.67 6.72 6.97 7.26 0.55%
Adjusted Per Share Value based on latest NOSH - 68,209
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 80.10 68.38 66.89 49.87 46.60 41.81 -0.68%
EPS 5.06 6.48 -0.76 1.75 0.41 -1.75 -
DPS 0.00 0.00 0.57 0.00 0.00 0.00 -
NAPS 2.5256 2.1585 3.7926 3.6304 3.7655 3.9222 0.46%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/04 30/09/03 - - - - -
Price 2.67 3.62 0.00 0.00 0.00 0.00 -
P/RPS 1.96 3.04 0.00 0.00 0.00 0.00 -100.00%
P/EPS 31.08 32.09 0.00 0.00 0.00 0.00 -100.00%
EY 3.22 3.12 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.96 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 25/11/04 18/11/03 27/11/02 16/11/01 30/11/00 01/12/99 -
Price 2.97 3.60 0.00 0.00 0.00 0.00 -
P/RPS 2.18 3.02 0.00 0.00 0.00 0.00 -100.00%
P/EPS 34.58 31.91 0.00 0.00 0.00 0.00 -100.00%
EY 2.89 3.13 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.96 0.00 0.00 0.00 0.00 -100.00%

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