[M3NERGY] YoY Quarter Result on 31-Dec-2007 [#2]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -124.72%
YoY- 63.15%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 89,997 44,783 42,372 59,285 38,451 143,094 88,510 0.25%
PBT 7,044 -2,079 -1,231 -52,489 3,168 3,246 10,271 -5.62%
Tax -6,656 598 -1,774 153,171 3,698 -6,144 -4,138 7.57%
NP 388 -1,481 -3,005 100,682 6,866 -2,898 6,133 -34.56%
-
NP to SH 1,505 727 -2,587 27,092 3,273 -2,898 6,133 -19.41%
-
Tax Rate 94.49% - - - -116.73% 189.28% 40.29% -
Total Cost 89,609 46,264 45,377 -41,397 31,585 145,992 82,377 1.30%
-
Net Worth 391,797 421,413 421,168 430,669 339,283 314,999 270,169 5.87%
Dividend
31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 391,797 421,413 421,168 430,669 339,283 314,999 270,169 5.87%
NOSH 124,380 123,220 124,975 78,732 74,897 74,117 72,237 8.70%
Ratio Analysis
31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 0.43% -3.31% -7.09% 169.83% 17.86% -2.03% 6.93% -
ROE 0.38% 0.17% -0.61% 6.29% 0.96% -0.92% 2.27% -
Per Share
31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 72.36 36.34 33.90 75.30 51.34 193.06 122.53 -7.77%
EPS 1.21 0.59 -2.07 34.41 4.37 -3.91 8.49 -25.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.15 3.42 3.37 5.47 4.53 4.25 3.74 -2.60%
Adjusted Per Share Value based on latest NOSH - 124,975
31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 71.28 35.47 33.56 46.96 30.45 113.33 70.10 0.25%
EPS 1.19 0.58 -2.05 21.46 2.59 -2.30 4.86 -19.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1032 3.3377 3.3358 3.411 2.6872 2.4949 2.1398 5.87%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.44 1.17 1.26 1.88 2.22 3.22 2.75 -
P/RPS 1.99 3.22 3.72 2.50 4.32 1.67 2.24 -1.80%
P/EPS 119.01 198.31 -60.87 5.46 50.80 -82.35 32.39 22.12%
EY 0.84 0.50 -1.64 18.30 1.97 -1.21 3.09 -18.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.34 0.37 0.34 0.49 0.76 0.74 -7.04%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 24/02/10 25/02/09 22/02/08 30/08/06 25/08/05 26/08/04 22/08/03 -
Price 1.43 1.61 1.15 1.83 2.10 2.70 3.46 -
P/RPS 1.98 4.43 3.39 2.43 4.09 1.40 2.82 -5.28%
P/EPS 118.18 272.88 -55.56 5.32 48.05 -69.05 40.75 17.77%
EY 0.85 0.37 -1.80 18.80 2.08 -1.45 2.45 -15.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.34 0.33 0.46 0.64 0.93 -10.55%

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