[M3NERGY] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -18.49%
YoY- 105.55%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
TTM Result
31/03/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 192,427 222,581 264,094 454,554 336,665 309,382 258,077 -4.41%
PBT 20,862 -45,472 24,521 20,638 -188,545 32,332 11,891 9.02%
Tax -29,106 137,385 2,129 -12,744 46,379 -21,660 -4,090 35.21%
NP -8,244 91,913 26,650 7,894 -142,166 10,672 7,801 -
-
NP to SH -2,758 18,587 17,516 7,894 -142,166 10,672 1,810 -
-
Tax Rate 139.52% - -8.68% 61.75% - 66.99% 34.40% -
Total Cost 200,671 130,668 237,444 446,660 478,831 298,710 250,276 -3.33%
-
Net Worth 418,226 414,930 334,649 318,878 272,533 478,846 458,370 -1.39%
Dividend
31/03/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - 1,532 1,609 - - - 682 -
Div Payout % - 8.24% 9.19% - - - 37.68% -
Equity
31/03/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 418,226 414,930 334,649 318,878 272,533 478,846 458,370 -1.39%
NOSH 124,843 78,884 76,056 74,330 72,482 71,791 68,209 9.73%
Ratio Analysis
31/03/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -4.28% 41.29% 10.09% 1.74% -42.23% 3.45% 3.02% -
ROE -0.66% 4.48% 5.23% 2.48% -52.16% 2.23% 0.39% -
Per Share
31/03/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 154.13 282.16 347.23 611.53 464.48 430.95 378.36 -12.89%
EPS -2.21 23.56 23.03 10.62 -196.14 14.87 2.65 -
DPS 0.00 1.94 2.12 0.00 0.00 0.00 1.00 -
NAPS 3.35 5.26 4.40 4.29 3.76 6.67 6.72 -10.15%
Adjusted Per Share Value based on latest NOSH - 74,330
31/03/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 152.41 176.29 209.17 360.02 266.65 245.04 204.41 -4.41%
EPS -2.18 14.72 13.87 6.25 -112.60 8.45 1.43 -
DPS 0.00 1.21 1.27 0.00 0.00 0.00 0.54 -
NAPS 3.3125 3.2864 2.6505 2.5256 2.1585 3.7926 3.6304 -1.39%
Price Multiplier on Financial Quarter End Date
31/03/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 31/03/08 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 0.99 1.86 1.61 2.67 3.62 0.00 0.00 -
P/RPS 0.64 0.66 0.46 0.44 0.78 0.00 0.00 -
P/EPS -44.81 7.89 6.99 25.14 -1.85 0.00 0.00 -
EY -2.23 12.67 14.30 3.98 -54.18 0.00 0.00 -
DY 0.00 1.04 1.31 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.35 0.37 0.62 0.96 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 20/05/08 29/11/06 29/11/05 25/11/04 18/11/03 27/11/02 16/11/01 -
Price 1.00 1.70 1.42 2.97 3.60 0.00 0.00 -
P/RPS 0.65 0.60 0.41 0.49 0.78 0.00 0.00 -
P/EPS -45.27 7.21 6.17 27.97 -1.84 0.00 0.00 -
EY -2.21 13.86 16.22 3.58 -54.48 0.00 0.00 -
DY 0.00 1.14 1.49 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.32 0.32 0.69 0.96 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