[M3NERGY] YoY TTM Result on 31-Mar-2008 [#3]

Stock
[M3NERGY] M3NERGY BHD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -179.71%
YoY- -138.64%
Quarter Report
Latest QR
Upcoming QR
M3NERGY's Result
M3NERGY's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 392,067 190,437 192,427 222,581 264,094 454,554 336,665 2.36%
PBT 20,618 -9,009 20,862 -45,472 24,521 20,638 -188,545 -
Tax -11,282 -2,315 -29,106 137,385 2,129 -12,744 46,379 -
NP 9,336 -11,324 -8,244 91,913 26,650 7,894 -142,166 -
-
NP to SH 8,875 -8,051 -2,758 18,587 17,516 7,894 -142,166 -
-
Tax Rate 54.72% - 139.52% - -8.68% 61.75% - -
Total Cost 382,731 201,761 200,671 130,668 237,444 446,660 478,831 -3.38%
-
Net Worth 400,827 407,560 418,226 414,930 334,649 318,878 272,533 6.11%
Dividend
31/03/10 31/03/09 31/03/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - 1,532 1,609 - - -
Div Payout % - - - 8.24% 9.19% - - -
Equity
31/03/10 31/03/09 31/03/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 400,827 407,560 418,226 414,930 334,649 318,878 272,533 6.11%
NOSH 125,651 124,256 124,843 78,884 76,056 74,330 72,482 8.82%
Ratio Analysis
31/03/10 31/03/09 31/03/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 2.38% -5.95% -4.28% 41.29% 10.09% 1.74% -42.23% -
ROE 2.21% -1.98% -0.66% 4.48% 5.23% 2.48% -52.16% -
Per Share
31/03/10 31/03/09 31/03/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 312.03 153.26 154.13 282.16 347.23 611.53 464.48 -5.93%
EPS 7.06 -6.48 -2.21 23.56 23.03 10.62 -196.14 -
DPS 0.00 0.00 0.00 1.94 2.12 0.00 0.00 -
NAPS 3.19 3.28 3.35 5.26 4.40 4.29 3.76 -2.49%
Adjusted Per Share Value based on latest NOSH - 124,843
31/03/10 31/03/09 31/03/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 310.53 150.83 152.41 176.29 209.17 360.02 266.65 2.36%
EPS 7.03 -6.38 -2.18 14.72 13.87 6.25 -112.60 -
DPS 0.00 0.00 0.00 1.21 1.27 0.00 0.00 -
NAPS 3.1747 3.228 3.3125 3.2864 2.6505 2.5256 2.1585 6.11%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 31/03/10 31/03/09 31/03/08 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.41 1.52 0.99 1.86 1.61 2.67 3.62 -
P/RPS 0.45 0.99 0.64 0.66 0.46 0.44 0.78 -8.10%
P/EPS 19.96 -23.46 -44.81 7.89 6.99 25.14 -1.85 -
EY 5.01 -4.26 -2.23 12.67 14.30 3.98 -54.18 -
DY 0.00 0.00 0.00 1.04 1.31 0.00 0.00 -
P/NAPS 0.44 0.46 0.30 0.35 0.37 0.62 0.96 -11.30%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/05/10 29/05/09 20/05/08 29/11/06 29/11/05 25/11/04 18/11/03 -
Price 1.70 1.47 1.00 1.70 1.42 2.97 3.60 -
P/RPS 0.54 0.96 0.65 0.60 0.41 0.49 0.78 -5.49%
P/EPS 24.07 -22.69 -45.27 7.21 6.17 27.97 -1.84 -
EY 4.15 -4.41 -2.21 13.86 16.22 3.58 -54.48 -
DY 0.00 0.00 0.00 1.14 1.49 0.00 0.00 -
P/NAPS 0.53 0.45 0.30 0.32 0.32 0.69 0.96 -8.72%

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