[M3NERGY] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 115.28%
YoY- 113.89%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 168,848 248,627 454,825 360,763 316,758 263,266 238,490 -5.59%
PBT -57,517 24,268 24,066 39,993 -199,456 24,533 5,968 -
Tax 134,496 3,884 -11,225 -18,268 43,045 -13,538 -3,861 -
NP 76,979 28,152 12,841 21,725 -156,411 10,995 2,107 82.10%
-
NP to SH 5,115 19,018 12,841 21,725 -156,411 10,995 -3,884 -
-
Tax Rate - -16.00% 46.64% 45.68% - 55.18% 64.70% -
Total Cost 91,869 220,475 441,984 339,038 473,169 252,271 236,383 -14.56%
-
Net Worth 407,186 452,795 298,033 285,580 254,062 412,290 466,555 -2.24%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - 1,532 1,609 - - 682 - -
Div Payout % - 8.06% 12.53% - - 6.20% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 407,186 452,795 298,033 285,580 254,062 412,290 466,555 -2.24%
NOSH 79,065 76,615 74,508 72,482 71,769 68,715 68,209 2.49%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 45.59% 11.32% 2.82% 6.02% -49.38% 4.18% 0.88% -
ROE 1.26% 4.20% 4.31% 7.61% -61.56% 2.67% -0.83% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 213.56 324.51 610.43 497.73 441.36 383.13 349.64 -7.88%
EPS 6.47 24.82 17.23 29.97 -217.94 16.00 -5.69 -
DPS 0.00 2.00 2.16 0.00 0.00 1.00 0.00 -
NAPS 5.15 5.91 4.00 3.94 3.54 6.00 6.84 -4.61%
Adjusted Per Share Value based on latest NOSH - 72,482
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 133.73 196.92 360.24 285.74 250.88 208.51 188.89 -5.59%
EPS 4.05 15.06 10.17 17.21 -123.88 8.71 -3.08 -
DPS 0.00 1.21 1.27 0.00 0.00 0.54 0.00 -
NAPS 3.225 3.5863 2.3605 2.2619 2.0123 3.2655 3.6953 -2.24%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 1.73 1.17 3.30 3.72 0.00 0.00 0.00 -
P/RPS 0.81 0.36 0.54 0.75 0.00 0.00 0.00 -
P/EPS 26.74 4.71 19.15 12.41 0.00 0.00 0.00 -
EY 3.74 21.22 5.22 8.06 0.00 0.00 0.00 -
DY 0.00 1.71 0.65 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.20 0.83 0.94 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 07/03/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 2.20 1.97 2.66 3.58 2.15 0.00 0.00 -
P/RPS 1.03 0.61 0.44 0.72 0.49 0.00 0.00 -
P/EPS 34.01 7.94 15.43 11.94 -0.99 0.00 0.00 -
EY 2.94 12.60 6.48 8.37 -101.37 0.00 0.00 -
DY 0.00 1.02 0.81 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.33 0.67 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