[MCEHLDG] QoQ Annualized Quarter Result on 30-Apr-2009 [#3]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
24-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- -52.99%
YoY- 128.62%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 93,708 88,472 84,702 82,906 85,738 96,700 74,283 16.70%
PBT 9,286 8,248 348 1,964 4,318 6,952 -1,491 -
Tax -2,496 -2,308 -112 -204 -568 -1,708 -2,027 14.84%
NP 6,790 5,940 236 1,760 3,750 5,244 -3,518 -
-
NP to SH 6,800 5,928 232 1,750 3,724 5,312 -3,674 -
-
Tax Rate 26.88% 27.98% 32.18% 10.39% 13.15% 24.57% - -
Total Cost 86,918 82,532 84,466 81,146 81,988 91,456 77,801 7.64%
-
Net Worth 44,697 42,769 41,514 42,140 43,105 42,638 41,107 5.72%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 44,697 42,769 41,514 42,140 43,105 42,638 41,107 5.72%
NOSH 44,386 44,371 44,615 44,358 44,439 44,414 44,425 -0.05%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 7.25% 6.71% 0.28% 2.12% 4.37% 5.42% -4.74% -
ROE 15.21% 13.86% 0.56% 4.15% 8.64% 12.46% -8.94% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 211.12 199.39 189.85 186.90 192.93 217.72 167.21 16.76%
EPS 15.32 13.36 0.52 3.95 8.38 11.96 -8.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.007 0.9639 0.9305 0.95 0.97 0.96 0.9253 5.78%
Adjusted Per Share Value based on latest NOSH - 44,274
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 68.93 65.08 62.31 60.99 63.07 71.13 54.64 16.70%
EPS 5.00 4.36 0.17 1.29 2.74 3.91 -2.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3288 0.3146 0.3054 0.31 0.3171 0.3137 0.3024 5.72%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.41 0.40 0.34 0.39 0.45 0.25 0.44 -
P/RPS 0.19 0.20 0.18 0.21 0.23 0.11 0.26 -18.82%
P/EPS 2.68 2.99 65.38 9.88 5.37 2.09 -5.32 -
EY 37.37 33.40 1.53 10.12 18.62 47.84 -18.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.37 0.41 0.46 0.26 0.48 -9.94%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 25/03/10 23/12/09 29/09/09 24/06/09 25/03/09 23/12/08 25/09/08 -
Price 0.42 0.50 0.37 0.31 0.45 0.32 0.34 -
P/RPS 0.20 0.25 0.19 0.17 0.23 0.15 0.20 0.00%
P/EPS 2.74 3.74 71.15 7.85 5.37 2.68 -4.11 -
EY 36.48 26.72 1.41 12.73 18.62 37.38 -24.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.52 0.40 0.33 0.46 0.33 0.37 8.79%

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