[M3NERGY] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 0.89%
YoY- -1192.92%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 228,922 322,461 439,759 334,782 287,900 253,948 229,890 -0.07%
PBT -34,294 35,183 17,412 -196,000 32,524 10,429 8,257 -
Tax 150,888 -11,437 -7,727 44,696 -18,680 -4,316 -6,672 -
NP 116,594 23,746 9,685 -151,304 13,844 6,113 1,585 104.62%
-
NP to SH 40,704 18,539 9,685 -151,304 13,844 122 1,585 71.72%
-
Tax Rate - 32.51% 44.38% - 57.43% 41.38% 80.80% -
Total Cost 112,328 298,715 430,074 486,086 274,056 247,835 228,305 -11.14%
-
Net Worth 430,669 339,283 314,999 270,169 478,199 460,088 409,259 0.85%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 1,532 1,609 - - 682 - - -
Div Payout % 3.76% 8.68% - - 4.93% - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 430,669 339,283 314,999 270,169 478,199 460,088 409,259 0.85%
NOSH 78,732 74,897 74,117 72,237 71,373 68,262 68,209 2.41%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 50.93% 7.36% 2.20% -45.19% 4.81% 2.41% 0.69% -
ROE 9.45% 5.46% 3.07% -56.00% 2.90% 0.03% 0.39% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 290.76 430.54 593.33 463.44 403.37 372.02 337.03 -2.43%
EPS 51.70 24.75 13.07 -209.45 19.40 0.18 2.32 67.71%
DPS 1.95 2.16 0.00 0.00 0.96 0.00 0.00 -
NAPS 5.47 4.53 4.25 3.74 6.70 6.74 6.00 -1.52%
Adjusted Per Share Value based on latest NOSH - 72,237
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 181.31 255.40 348.30 265.16 228.03 201.13 182.08 -0.07%
EPS 32.24 14.68 7.67 -119.84 10.96 0.10 1.26 71.61%
DPS 1.21 1.27 0.00 0.00 0.54 0.00 0.00 -
NAPS 3.411 2.6872 2.4949 2.1398 3.7875 3.644 3.2415 0.85%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - - -
Price 1.88 2.22 3.22 2.75 0.00 0.00 0.00 -
P/RPS 0.65 0.52 0.54 0.59 0.00 0.00 0.00 -
P/EPS 3.64 8.97 24.64 -1.31 0.00 0.00 0.00 -
EY 27.50 11.15 4.06 -76.16 0.00 0.00 0.00 -
DY 1.04 0.97 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.49 0.76 0.74 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 25/08/05 26/08/04 22/08/03 29/08/02 30/08/01 29/08/00 -
Price 1.83 2.10 2.70 3.46 0.00 0.00 0.00 -
P/RPS 0.63 0.49 0.46 0.75 0.00 0.00 0.00 -
P/EPS 3.54 8.48 20.66 -1.65 0.00 0.00 0.00 -
EY 28.25 11.79 4.84 -60.54 0.00 0.00 0.00 -
DY 1.06 1.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.46 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