[M3NERGY] YoY TTM Result on 31-Dec-2000 [#4]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -284.34%
YoY--%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
TTM Result
31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 360,763 316,758 263,266 238,490 14.79%
PBT 39,993 -199,456 24,533 5,968 88.53%
Tax -18,268 43,045 -13,538 -3,861 67.87%
NP 21,725 -156,411 10,995 2,107 117.65%
-
NP to SH 21,725 -156,411 10,995 -3,884 -
-
Tax Rate 45.68% - 55.18% 64.70% -
Total Cost 339,038 473,169 252,271 236,383 12.77%
-
Net Worth 285,580 254,062 412,290 466,555 -15.09%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - 682 - -
Div Payout % - - 6.20% - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 285,580 254,062 412,290 466,555 -15.09%
NOSH 72,482 71,769 68,715 68,209 2.04%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 6.02% -49.38% 4.18% 0.88% -
ROE 7.61% -61.56% 2.67% -0.83% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 497.73 441.36 383.13 349.64 12.49%
EPS 29.97 -217.94 16.00 -5.69 -
DPS 0.00 0.00 1.00 0.00 -
NAPS 3.94 3.54 6.00 6.84 -16.79%
Adjusted Per Share Value based on latest NOSH - 68,209
31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 285.74 250.88 208.51 188.89 14.79%
EPS 17.21 -123.88 8.71 -3.08 -
DPS 0.00 0.00 0.54 0.00 -
NAPS 2.2619 2.0123 3.2655 3.6953 -15.09%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 31/12/03 - - - -
Price 3.72 0.00 0.00 0.00 -
P/RPS 0.75 0.00 0.00 0.00 -
P/EPS 12.41 0.00 0.00 0.00 -
EY 8.06 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 3.58 2.15 0.00 0.00 -
P/RPS 0.72 0.49 0.00 0.00 -
P/EPS 11.94 -0.99 0.00 0.00 -
EY 8.37 -101.37 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.61 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