M3NERGY BHD

KLSE (MYR): M3NERGY (8559)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

1.05

Today's Change

0.00 (0.00%)

Day's Change

0.00 - 0.00

Trading Volume

0

Financial

Show?
Last 10 FY Result
AQR T4Q 30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 379,111 379,111 379,111 276,676 167,998 267,406 346,022 454,825 360,763 316,757 263,416 238,491 4.99%
PBT 29,250 29,250 29,250 -10,515 10,746 -40,206 43,746 24,066 39,993 -199,456 28,149 5,968 18.20%
Tax -15,189 -15,189 -15,189 -2,957 -5,150 109,616 -24,728 -11,225 -18,268 43,045 -13,718 -5,968 10.33%
NP 14,061 14,061 14,061 -13,472 5,596 69,410 19,018 12,841 21,725 -156,411 14,431 0 -
-
NP to SH 13,241 13,241 13,241 -12,083 9,261 699 19,018 12,841 21,725 -156,411 14,431 -3,422 -
-
Tax Rate 51.93% 51.93% 51.93% - 47.92% - 56.53% 46.64% 45.68% - 48.73% 100.00% -
Total Cost 365,050 365,050 365,050 290,148 162,402 197,996 327,004 441,984 339,038 473,168 248,985 238,491 4.58%
-
Net Worth 398,491 398,974 398,491 426,244 424,253 258,543 453,028 437,364 286,755 261,239 458,356 0 -
Dividend
AQR T4Q 30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 31,526 - 31,526 - - - 1,533 1,609 - - - - -
Div Payout % 238.10% - 238.10% - - - 8.06% 12.53% - - - - -
Equity
AQR T4Q 30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 398,491 398,974 398,491 426,244 424,253 258,543 453,028 437,364 286,755 261,239 458,356 0 -
NOSH 126,104 126,257 126,104 124,269 125,148 79,065 76,654 74,508 72,780 71,769 68,719 0 -
Ratio Analysis
AQR T4Q 30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 3.71% 3.71% 3.71% -4.87% 3.33% 25.96% 5.50% 2.82% 6.02% -49.38% 5.48% 0.00% -
ROE 3.32% 3.32% 3.32% -2.83% 2.18% 0.27% 4.20% 2.94% 7.58% -59.87% 3.15% 0.00% -
Per Share
AQR T4Q 30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 300.63 300.27 300.63 222.64 134.24 338.21 451.40 610.43 495.69 441.36 383.32 0.00 -
EPS 10.50 10.49 10.50 -9.72 7.40 0.58 24.81 17.25 29.85 -217.94 21.00 -5.02 -
DPS 25.00 0.00 25.00 0.00 0.00 0.00 2.00 2.16 0.00 0.00 0.00 0.00 -
NAPS 3.16 3.16 3.16 3.43 3.39 3.27 5.91 5.87 3.94 3.64 6.67 6.84 -7.80%
Adjusted Per Share Value based on latest NOSH - 126,104
AQR T4Q 30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 300.27 300.27 300.27 219.14 133.06 211.79 274.06 360.24 285.74 250.88 208.63 188.89 4.99%
EPS 10.49 10.49 10.49 -9.57 7.33 0.55 15.06 10.17 17.21 -123.88 11.43 -2.71 -
DPS 24.97 0.00 24.97 0.00 0.00 0.00 1.21 1.27 0.00 0.00 0.00 0.00 -
NAPS 3.1562 3.16 3.1562 3.376 3.3602 2.0477 3.5881 3.4641 2.2712 2.0691 3.6303 6.84 -7.81%
Price Multiplier on Financial Quarter End Date
AQR T4Q 30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 30/06/10 30/06/10 30/06/10 30/06/09 30/06/08 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 1.77 1.77 1.77 1.55 0.86 1.73 1.17 3.30 3.72 0.00 0.00 0.00 -
P/RPS 0.59 0.59 0.59 0.70 0.64 0.51 0.26 0.54 0.75 0.00 0.00 0.00 -
P/EPS 16.86 16.88 16.86 -15.94 11.62 195.68 4.72 19.15 12.46 0.00 0.00 0.00 -
EY 5.93 5.93 5.93 -6.27 8.60 0.51 21.21 5.22 8.02 0.00 0.00 0.00 -
DY 14.12 0.00 14.12 0.00 0.00 0.00 1.71 0.65 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.56 0.45 0.25 0.53 0.20 0.56 0.94 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
AQR T4Q 30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 24/08/10 24/08/10 24/08/10 26/08/09 22/08/08 27/08/07 07/03/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 1.84 1.84 1.84 1.78 0.84 1.50 1.97 2.66 3.58 2.15 0.00 0.00 -
P/RPS 0.61 0.61 0.61 0.80 0.63 0.44 0.44 0.44 0.72 0.49 0.00 0.00 -
P/EPS 17.52 17.55 17.52 -18.31 11.35 169.67 7.94 15.43 11.99 -0.99 0.00 0.00 -
EY 5.71 5.70 5.71 -5.46 8.81 0.59 12.59 6.48 8.34 -101.37 0.00 0.00 -
DY 13.59 0.00 13.59 0.00 0.00 0.00 1.02 0.81 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.58 0.52 0.25 0.46 0.33 0.45 0.91 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