[MCEHLDG] QoQ Annualized Quarter Result on 31-Jul-2002 [#4]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
24-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
31-Jul-2002 [#4]
Profit Trend
QoQ- -20.5%
YoY- -11.77%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 54,185 53,466 64,728 71,514 71,688 71,420 75,792 -20.09%
PBT 9,565 9,060 13,320 13,451 15,165 14,402 15,396 -27.25%
Tax -2,881 -2,842 -4,728 -4,520 -3,930 -3,608 -3,796 -16.83%
NP 6,684 6,218 8,592 8,931 11,234 10,794 11,600 -30.82%
-
NP to SH 6,684 6,218 8,592 8,931 11,234 10,794 11,600 -30.82%
-
Tax Rate 30.12% 31.37% 35.50% 33.60% 25.91% 25.05% 24.66% -
Total Cost 47,501 47,248 56,136 62,583 60,453 60,626 64,192 -18.23%
-
Net Worth 80,714 78,488 81,911 80,239 80,247 78,516 78,549 1.83%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 80,714 78,488 81,911 80,239 80,247 78,516 78,549 1.83%
NOSH 43,629 43,604 43,569 43,608 43,612 39,654 39,671 6.56%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 12.34% 11.63% 13.27% 12.49% 15.67% 15.11% 15.31% -
ROE 8.28% 7.92% 10.49% 11.13% 14.00% 13.75% 14.77% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 124.19 122.62 148.56 163.99 164.37 180.10 191.05 -25.01%
EPS 15.32 14.26 19.72 20.48 25.76 27.22 29.24 -35.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.80 1.88 1.84 1.84 1.98 1.98 -4.43%
Adjusted Per Share Value based on latest NOSH - 43,534
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 43.85 43.26 52.38 57.87 58.01 57.79 61.33 -20.09%
EPS 5.41 5.03 6.95 7.23 9.09 8.73 9.39 -30.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6531 0.6351 0.6628 0.6493 0.6493 0.6353 0.6356 1.83%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 1.51 1.92 2.10 2.28 2.80 2.35 1.61 -
P/RPS 1.22 1.57 1.41 1.39 1.70 1.30 0.84 28.33%
P/EPS 9.86 13.46 10.65 11.13 10.87 8.63 5.51 47.55%
EY 10.15 7.43 9.39 8.98 9.20 11.58 18.16 -32.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.07 1.12 1.24 1.52 1.19 0.81 0.82%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 24/06/03 27/03/03 30/12/02 24/09/02 27/06/02 29/03/02 28/12/01 -
Price 1.60 1.66 1.94 2.06 2.40 2.18 2.40 -
P/RPS 1.29 1.35 1.31 1.26 1.46 1.21 1.26 1.58%
P/EPS 10.44 11.64 9.84 10.06 9.32 8.01 8.21 17.42%
EY 9.58 8.59 10.16 9.94 10.73 12.49 12.18 -14.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.92 1.03 1.12 1.30 1.10 1.21 -20.40%

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