[M3NERGY] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -161.84%
YoY- -412.48%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 81,815 59,739 41,172 36,422 42,763 101,130 86,335 -0.82%
PBT 6,853 -14,918 -4,070 -6,622 4,556 15,218 11,992 -8.24%
Tax -1,535 -923 -260 -8,770 4,733 -8,833 -3,816 -13.06%
NP 5,318 -15,841 -4,330 -15,392 9,289 6,385 8,176 -6.39%
-
NP to SH 5,114 -16,203 -2,397 -16,755 5,362 6,385 8,176 -6.96%
-
Tax Rate 22.40% - - - -103.88% 58.04% 31.82% -
Total Cost 76,497 75,580 45,502 51,814 33,474 94,745 78,159 -0.32%
-
Net Worth 400,827 407,560 418,226 414,930 334,649 318,878 272,533 6.11%
Dividend
31/03/10 31/03/09 31/03/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 400,827 407,560 418,226 414,930 334,649 318,878 272,533 6.11%
NOSH 125,651 124,256 124,843 78,884 76,056 74,330 72,482 8.82%
Ratio Analysis
31/03/10 31/03/09 31/03/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 6.50% -26.52% -10.52% -42.26% 21.72% 6.31% 9.47% -
ROE 1.28% -3.98% -0.57% -4.04% 1.60% 2.00% 3.00% -
Per Share
31/03/10 31/03/09 31/03/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 65.11 48.08 32.98 46.17 56.23 136.05 119.11 -8.86%
EPS 4.07 -13.04 -1.92 -21.24 7.05 8.59 11.28 -14.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.19 3.28 3.35 5.26 4.40 4.29 3.76 -2.49%
Adjusted Per Share Value based on latest NOSH - 78,884
31/03/10 31/03/09 31/03/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 64.80 47.32 32.61 28.85 33.87 80.10 68.38 -0.82%
EPS 4.05 -12.83 -1.90 -13.27 4.25 5.06 6.48 -6.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1747 3.228 3.3125 3.2864 2.6505 2.5256 2.1585 6.11%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 31/03/10 31/03/09 31/03/08 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.41 1.52 0.99 1.86 1.61 2.67 3.62 -
P/RPS 2.17 3.16 3.00 4.03 2.86 1.96 3.04 -5.05%
P/EPS 34.64 -11.66 -51.56 -8.76 22.84 31.08 32.09 1.18%
EY 2.89 -8.58 -1.94 -11.42 4.38 3.22 3.12 -1.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.30 0.35 0.37 0.62 0.96 -11.30%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/05/10 29/05/09 20/05/08 29/11/06 29/11/05 25/11/04 18/11/03 -
Price 1.70 1.47 1.00 1.70 1.42 2.97 3.60 -
P/RPS 2.61 3.06 3.03 3.68 2.53 2.18 3.02 -2.21%
P/EPS 41.77 -11.27 -52.08 -8.00 20.14 34.58 31.91 4.22%
EY 2.39 -8.87 -1.92 -12.49 4.96 2.89 3.13 -4.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.45 0.30 0.32 0.32 0.69 0.96 -8.72%

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