[M3NERGY] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -22.91%
YoY- 489.61%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 264,094 454,554 336,665 309,382 258,077 235,948 2.27%
PBT 24,521 20,638 -188,545 32,332 11,891 11,728 15.88%
Tax 2,129 -12,744 46,379 -21,660 -4,090 -9,621 -
NP 26,650 7,894 -142,166 10,672 7,801 2,107 66.06%
-
NP to SH 17,516 7,894 -142,166 10,672 1,810 2,107 52.70%
-
Tax Rate -8.68% 61.75% - 66.99% 34.40% 82.03% -
Total Cost 237,444 446,660 478,831 298,710 250,276 233,841 0.30%
-
Net Worth 334,649 318,878 272,533 478,846 458,370 475,422 -6.77%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 1,609 - - - 682 - -
Div Payout % 9.19% - - - 37.68% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 334,649 318,878 272,533 478,846 458,370 475,422 -6.77%
NOSH 76,056 74,330 72,482 71,791 68,209 68,209 2.20%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 10.09% 1.74% -42.23% 3.45% 3.02% 0.89% -
ROE 5.23% 2.48% -52.16% 2.23% 0.39% 0.44% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 347.23 611.53 464.48 430.95 378.36 345.91 0.07%
EPS 23.03 10.62 -196.14 14.87 2.65 3.09 49.40%
DPS 2.12 0.00 0.00 0.00 1.00 0.00 -
NAPS 4.40 4.29 3.76 6.67 6.72 6.97 -8.78%
Adjusted Per Share Value based on latest NOSH - 71,791
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 209.17 360.02 266.65 245.04 204.41 186.88 2.27%
EPS 13.87 6.25 -112.60 8.45 1.43 1.67 52.67%
DPS 1.27 0.00 0.00 0.00 0.54 0.00 -
NAPS 2.6505 2.5256 2.1585 3.7926 3.6304 3.7655 -6.77%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/05 30/09/04 30/09/03 - - - -
Price 1.61 2.67 3.62 0.00 0.00 0.00 -
P/RPS 0.46 0.44 0.78 0.00 0.00 0.00 -
P/EPS 6.99 25.14 -1.85 0.00 0.00 0.00 -
EY 14.30 3.98 -54.18 0.00 0.00 0.00 -
DY 1.31 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.62 0.96 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/05 25/11/04 18/11/03 27/11/02 16/11/01 30/11/00 -
Price 1.42 2.97 3.60 0.00 0.00 0.00 -
P/RPS 0.41 0.49 0.78 0.00 0.00 0.00 -
P/EPS 6.17 27.97 -1.84 0.00 0.00 0.00 -
EY 16.22 3.58 -54.48 0.00 0.00 0.00 -
DY 1.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.69 0.96 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