[M3NERGY] YoY TTM Result on 30-Jun-2001 [#2]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
30-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 155.96%
YoY- -92.3%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
TTM Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 439,759 334,782 287,900 253,948 229,890 17.59%
PBT 17,412 -196,000 32,524 10,429 8,257 20.49%
Tax -7,727 44,696 -18,680 -4,316 -6,672 3.73%
NP 9,685 -151,304 13,844 6,113 1,585 57.17%
-
NP to SH 9,685 -151,304 13,844 122 1,585 57.17%
-
Tax Rate 44.38% - 57.43% 41.38% 80.80% -
Total Cost 430,074 486,086 274,056 247,835 228,305 17.14%
-
Net Worth 314,999 270,169 478,199 460,088 409,259 -6.33%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - 682 - - -
Div Payout % - - 4.93% - - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 314,999 270,169 478,199 460,088 409,259 -6.33%
NOSH 74,117 72,237 71,373 68,262 68,209 2.09%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.20% -45.19% 4.81% 2.41% 0.69% -
ROE 3.07% -56.00% 2.90% 0.03% 0.39% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 593.33 463.44 403.37 372.02 337.03 15.17%
EPS 13.07 -209.45 19.40 0.18 2.32 54.01%
DPS 0.00 0.00 0.96 0.00 0.00 -
NAPS 4.25 3.74 6.70 6.74 6.00 -8.25%
Adjusted Per Share Value based on latest NOSH - 68,262
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 348.30 265.16 228.03 201.13 182.08 17.59%
EPS 7.67 -119.84 10.96 0.10 1.26 57.02%
DPS 0.00 0.00 0.54 0.00 0.00 -
NAPS 2.4949 2.1398 3.7875 3.644 3.2415 -6.33%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/04 30/06/03 - - - -
Price 3.22 2.75 0.00 0.00 0.00 -
P/RPS 0.54 0.59 0.00 0.00 0.00 -
P/EPS 24.64 -1.31 0.00 0.00 0.00 -
EY 4.06 -76.16 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.74 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 26/08/04 22/08/03 29/08/02 30/08/01 29/08/00 -
Price 2.70 3.46 0.00 0.00 0.00 -
P/RPS 0.46 0.75 0.00 0.00 0.00 -
P/EPS 20.66 -1.65 0.00 0.00 0.00 -
EY 4.84 -60.54 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.93 0.00 0.00 0.00 -

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