[M3NERGY] YoY Quarter Result on 31-Mar-2006 [#1]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -72.11%
YoY- -54.25%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 94,145 46,044 44,583 33,930 74,469 102,190 77,778 2.97%
PBT 5,223 4,984 13,043 4,949 7,854 -3,341 12,215 -12.24%
Tax -1,931 -1,472 -2,598 -4,777 -2,308 7,746 -4,801 -13.06%
NP 3,292 3,512 10,445 172 5,546 4,405 7,414 -11.73%
-
NP to SH 2,506 3,643 10,464 1,799 3,932 4,405 7,414 -15.35%
-
Tax Rate 36.97% 29.53% 19.92% 96.52% 29.39% - 39.30% -
Total Cost 90,853 42,532 34,138 33,758 68,923 97,785 70,364 4.00%
-
Net Worth 426,764 427,710 423,810 392,794 338,526 329,825 262,774 7.73%
Dividend
30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 426,764 427,710 423,810 392,794 338,526 329,825 262,774 7.73%
NOSH 124,059 124,334 125,017 78,558 74,895 73,294 72,190 8.67%
Ratio Analysis
30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 3.50% 7.63% 23.43% 0.51% 7.45% 4.31% 9.53% -
ROE 0.59% 0.85% 2.47% 0.46% 1.16% 1.34% 2.82% -
Per Share
30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 75.89 37.03 35.66 43.19 99.43 139.42 107.74 -5.24%
EPS 2.02 2.93 8.37 1.50 5.25 6.01 10.27 -22.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.44 3.44 3.39 5.00 4.52 4.50 3.64 -0.86%
Adjusted Per Share Value based on latest NOSH - 78,558
30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 74.57 36.47 35.31 26.87 58.98 80.94 61.60 2.98%
EPS 1.98 2.89 8.29 1.42 3.11 3.49 5.87 -15.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3801 3.3876 3.3567 3.1111 2.6812 2.6123 2.0813 7.73%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 30/09/09 30/09/08 28/09/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.72 1.19 1.36 2.27 2.68 4.08 2.06 -
P/RPS 2.27 3.21 3.81 5.26 2.70 2.93 1.91 2.68%
P/EPS 85.15 40.61 16.25 99.13 51.05 67.89 20.06 24.87%
EY 1.17 2.46 6.15 1.01 1.96 1.47 4.99 -19.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.35 0.40 0.45 0.59 0.91 0.57 -1.99%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 19/11/09 17/11/08 27/11/07 31/05/06 25/05/05 26/05/04 28/05/03 -
Price 1.58 1.08 1.25 1.89 2.37 3.70 2.14 -
P/RPS 2.08 2.92 3.51 4.38 2.38 2.65 1.99 0.68%
P/EPS 78.22 36.86 14.93 82.53 45.14 61.56 20.84 22.54%
EY 1.28 2.71 6.70 1.21 2.22 1.62 4.80 -18.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.31 0.37 0.38 0.52 0.82 0.59 -3.75%

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