[M3NERGY] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 5.89%
YoY- -316.19%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 369,991 171,870 190,041 228,922 322,461 439,759 334,782 1.54%
PBT -1,153 1,839 29,587 -34,294 35,183 17,412 -196,000 -54.56%
Tax -10,670 -1,652 -29,716 150,888 -11,437 -7,727 44,696 -
NP -11,823 187 -129 116,594 23,746 9,685 -151,304 -32.40%
-
NP to SH -12,442 5,755 3,460 40,704 18,539 9,685 -151,304 -31.87%
-
Tax Rate - 89.83% 100.44% - 32.51% 44.38% - -
Total Cost 381,814 171,683 190,170 112,328 298,715 430,074 486,086 -3.64%
-
Net Worth 391,797 421,413 421,168 430,669 339,283 314,999 270,169 5.87%
Dividend
31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - 1,532 1,609 - - -
Div Payout % - - - 3.76% 8.68% - - -
Equity
31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 391,797 421,413 421,168 430,669 339,283 314,999 270,169 5.87%
NOSH 124,380 123,220 124,975 78,732 74,897 74,117 72,237 8.70%
Ratio Analysis
31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -3.20% 0.11% -0.07% 50.93% 7.36% 2.20% -45.19% -
ROE -3.18% 1.37% 0.82% 9.45% 5.46% 3.07% -56.00% -
Per Share
31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 297.47 139.48 152.06 290.76 430.54 593.33 463.44 -6.58%
EPS -10.00 4.67 2.77 51.70 24.75 13.07 -209.45 -37.33%
DPS 0.00 0.00 0.00 1.95 2.16 0.00 0.00 -
NAPS 3.15 3.42 3.37 5.47 4.53 4.25 3.74 -2.60%
Adjusted Per Share Value based on latest NOSH - 124,380
31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 293.04 136.13 150.52 181.31 255.40 348.30 265.16 1.54%
EPS -9.85 4.56 2.74 32.24 14.68 7.67 -119.84 -31.87%
DPS 0.00 0.00 0.00 1.21 1.27 0.00 0.00 -
NAPS 3.1032 3.3377 3.3358 3.411 2.6872 2.4949 2.1398 5.87%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.44 1.17 1.26 1.88 2.22 3.22 2.75 -
P/RPS 0.48 0.84 0.83 0.65 0.52 0.54 0.59 -3.12%
P/EPS -14.40 25.05 45.51 3.64 8.97 24.64 -1.31 44.52%
EY -6.95 3.99 2.20 27.50 11.15 4.06 -76.16 -30.77%
DY 0.00 0.00 0.00 1.04 0.97 0.00 0.00 -
P/NAPS 0.46 0.34 0.37 0.34 0.49 0.76 0.74 -7.04%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 24/02/10 25/02/09 22/02/08 30/08/06 25/08/05 26/08/04 22/08/03 -
Price 1.43 1.61 1.15 1.83 2.10 2.70 3.46 -
P/RPS 0.48 1.15 0.76 0.63 0.49 0.46 0.75 -6.62%
P/EPS -14.30 34.47 41.54 3.54 8.48 20.66 -1.65 39.33%
EY -7.00 2.90 2.41 28.25 11.79 4.84 -60.54 -28.20%
DY 0.00 0.00 0.00 1.06 1.03 0.00 0.00 -
P/NAPS 0.45 0.47 0.34 0.33 0.46 0.64 0.93 -10.55%

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