[MCEHLDG] QoQ Annualized Quarter Result on 31-Jan-2009 [#2]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
25-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- -29.89%
YoY- 136.28%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 88,472 84,702 82,906 85,738 96,700 74,283 67,885 19.25%
PBT 8,248 348 1,964 4,318 6,952 -1,491 -3,962 -
Tax -2,308 -112 -204 -568 -1,708 -2,027 -1,972 11.02%
NP 5,940 236 1,760 3,750 5,244 -3,518 -5,934 -
-
NP to SH 5,928 232 1,750 3,724 5,312 -3,674 -6,116 -
-
Tax Rate 27.98% 32.18% 10.39% 13.15% 24.57% - - -
Total Cost 82,532 84,466 81,146 81,988 91,456 77,801 73,819 7.69%
-
Net Worth 42,769 41,514 42,140 43,105 42,638 41,107 39,964 4.61%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 42,769 41,514 42,140 43,105 42,638 41,107 39,964 4.61%
NOSH 44,371 44,615 44,358 44,439 44,414 44,425 44,404 -0.04%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 6.71% 0.28% 2.12% 4.37% 5.42% -4.74% -8.74% -
ROE 13.86% 0.56% 4.15% 8.64% 12.46% -8.94% -15.30% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 199.39 189.85 186.90 192.93 217.72 167.21 152.88 19.31%
EPS 13.36 0.52 3.95 8.38 11.96 -8.27 -13.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9639 0.9305 0.95 0.97 0.96 0.9253 0.90 4.66%
Adjusted Per Share Value based on latest NOSH - 44,499
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 71.59 68.54 67.09 69.38 78.25 60.11 54.93 19.25%
EPS 4.80 0.19 1.42 3.01 4.30 -2.97 -4.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3461 0.3359 0.341 0.3488 0.345 0.3326 0.3234 4.61%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.40 0.34 0.39 0.45 0.25 0.44 0.45 -
P/RPS 0.20 0.18 0.21 0.23 0.11 0.26 0.29 -21.88%
P/EPS 2.99 65.38 9.88 5.37 2.09 -5.32 -3.27 -
EY 33.40 1.53 10.12 18.62 47.84 -18.80 -30.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.41 0.46 0.26 0.48 0.50 -12.36%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 23/12/09 29/09/09 24/06/09 25/03/09 23/12/08 25/09/08 25/06/08 -
Price 0.50 0.37 0.31 0.45 0.32 0.34 0.34 -
P/RPS 0.25 0.19 0.17 0.23 0.15 0.20 0.22 8.87%
P/EPS 3.74 71.15 7.85 5.37 2.68 -4.11 -2.47 -
EY 26.72 1.41 12.73 18.62 37.38 -24.32 -40.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.40 0.33 0.46 0.33 0.37 0.38 23.18%

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