[M3NERGY] YoY TTM Result on 31-Mar-2002 [#1]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -0.07%
YoY- 5139.91%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 427,104 385,175 326,249 268,698 250,474 14.26%
PBT 35,261 24,437 -195,025 25,789 10,326 35.90%
Tax -21,279 -5,721 42,370 -14,802 -4,553 46.99%
NP 13,982 18,716 -152,655 10,987 5,773 24.73%
-
NP to SH 12,368 18,716 -152,655 10,987 -218 -
-
Tax Rate 60.35% 23.41% - 57.40% 44.09% -
Total Cost 413,122 366,459 478,904 257,711 244,701 13.97%
-
Net Worth 338,526 329,825 262,774 473,764 457,688 -7.25%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 1,609 - - 682 - -
Div Payout % 13.01% - - 6.21% - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 338,526 329,825 262,774 473,764 457,688 -7.25%
NOSH 74,895 73,294 72,190 71,029 68,209 2.36%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 3.27% 4.86% -46.79% 4.09% 2.30% -
ROE 3.65% 5.67% -58.09% 2.32% -0.05% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 570.27 525.52 451.93 378.29 367.21 11.62%
EPS 16.51 25.54 -211.46 15.47 -0.32 -
DPS 2.16 0.00 0.00 0.96 0.00 -
NAPS 4.52 4.50 3.64 6.67 6.71 -9.39%
Adjusted Per Share Value based on latest NOSH - 71,029
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 338.28 305.07 258.40 212.82 198.38 14.26%
EPS 9.80 14.82 -120.91 8.70 -0.17 -
DPS 1.27 0.00 0.00 0.54 0.00 -
NAPS 2.6812 2.6123 2.0813 3.7524 3.625 -7.25%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/03/05 31/03/04 31/03/03 - - -
Price 2.68 4.08 2.06 0.00 0.00 -
P/RPS 0.47 0.78 0.46 0.00 0.00 -
P/EPS 16.23 15.98 -0.97 0.00 0.00 -
EY 6.16 6.26 -102.65 0.00 0.00 -
DY 0.81 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.91 0.57 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/05 26/05/04 28/05/03 24/05/02 23/05/01 -
Price 2.37 3.70 2.14 0.00 0.00 -
P/RPS 0.42 0.70 0.47 0.00 0.00 -
P/EPS 14.35 14.49 -1.01 0.00 0.00 -
EY 6.97 6.90 -98.81 0.00 0.00 -
DY 0.91 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.82 0.59 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