[M3NERGY] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -13.85%
YoY- 112.26%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
TTM Result
30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 186,880 208,088 427,104 385,175 326,249 268,698 250,474 -4.40%
PBT 27,463 21,363 35,261 24,437 -195,025 25,789 10,326 16.22%
Tax -33,070 1,415 -21,279 -5,721 42,370 -14,802 -4,553 35.64%
NP -5,607 22,778 13,982 18,716 -152,655 10,987 5,773 -
-
NP to SH -974 16,885 12,368 18,716 -152,655 10,987 -218 25.87%
-
Tax Rate 120.42% -6.62% 60.35% 23.41% - 57.40% 44.09% -
Total Cost 192,487 185,310 413,122 366,459 478,904 257,711 244,701 -3.62%
-
Net Worth 423,810 392,794 338,526 329,825 262,774 473,764 457,688 -1.17%
Dividend
30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - 1,532 1,609 - - 682 - -
Div Payout % - 9.07% 13.01% - - 6.21% - -
Equity
30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 423,810 392,794 338,526 329,825 262,774 473,764 457,688 -1.17%
NOSH 125,017 78,558 74,895 73,294 72,190 71,029 68,209 9.76%
Ratio Analysis
30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -3.00% 10.95% 3.27% 4.86% -46.79% 4.09% 2.30% -
ROE -0.23% 4.30% 3.65% 5.67% -58.09% 2.32% -0.05% -
Per Share
30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 149.48 264.88 570.27 525.52 451.93 378.29 367.21 -12.90%
EPS -0.78 21.49 16.51 25.54 -211.46 15.47 -0.32 14.68%
DPS 0.00 1.95 2.16 0.00 0.00 0.96 0.00 -
NAPS 3.39 5.00 4.52 4.50 3.64 6.67 6.71 -9.96%
Adjusted Per Share Value based on latest NOSH - 73,294
30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 148.01 164.81 338.28 305.07 258.40 212.82 198.38 -4.40%
EPS -0.77 13.37 9.80 14.82 -120.91 8.70 -0.17 26.14%
DPS 0.00 1.21 1.27 0.00 0.00 0.54 0.00 -
NAPS 3.3567 3.1111 2.6812 2.6123 2.0813 3.7524 3.625 -1.17%
Price Multiplier on Financial Quarter End Date
30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/09/07 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 1.36 2.27 2.68 4.08 2.06 0.00 0.00 -
P/RPS 0.91 0.86 0.47 0.78 0.46 0.00 0.00 -
P/EPS -174.56 10.56 16.23 15.98 -0.97 0.00 0.00 -
EY -0.57 9.47 6.16 6.26 -102.65 0.00 0.00 -
DY 0.00 0.86 0.81 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.45 0.59 0.91 0.57 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 27/11/07 31/05/06 25/05/05 26/05/04 28/05/03 24/05/02 23/05/01 -
Price 1.25 1.89 2.37 3.70 2.14 0.00 0.00 -
P/RPS 0.84 0.71 0.42 0.70 0.47 0.00 0.00 -
P/EPS -160.44 8.79 14.35 14.49 -1.01 0.00 0.00 -
EY -0.62 11.37 6.97 6.90 -98.81 0.00 0.00 -
DY 0.00 1.03 0.91 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 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