[MCEHLDG] QoQ Annualized Quarter Result on 31-Oct-2005 [#1]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
22-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Oct-2005 [#1]
Profit Trend
QoQ- 2.01%
YoY- -22.08%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 52,542 54,566 52,694 54,512 57,994 58,146 56,824 -5.10%
PBT 2,667 4,830 4,618 5,568 6,247 6,462 6,692 -45.93%
Tax -1,610 -813 -556 -1,124 -2,110 -1,718 -1,682 -2.88%
NP 1,057 4,017 4,062 4,444 4,137 4,744 5,010 -64.66%
-
NP to SH 856 3,749 3,894 4,220 4,137 4,744 5,010 -69.30%
-
Tax Rate 60.37% 16.83% 12.04% 20.19% 33.78% 26.59% 25.13% -
Total Cost 51,485 50,549 48,632 50,068 53,857 53,402 51,814 -0.42%
-
Net Worth 80,812 82,137 86,592 83,768 83,006 82,176 84,388 -2.85%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - - - 35 - - -
Div Payout % - - - - 0.86% - - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 80,812 82,137 86,592 83,768 83,006 82,176 84,388 -2.85%
NOSH 44,402 44,398 44,406 44,322 44,388 44,419 44,414 -0.01%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 2.01% 7.36% 7.71% 8.15% 7.13% 8.16% 8.82% -
ROE 1.06% 4.56% 4.50% 5.04% 4.98% 5.77% 5.94% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 118.33 122.90 118.66 122.99 130.65 130.90 127.94 -5.08%
EPS 1.93 8.44 8.76 9.52 9.32 10.68 11.28 -69.27%
DPS 0.00 0.00 0.00 0.00 0.08 0.00 0.00 -
NAPS 1.82 1.85 1.95 1.89 1.87 1.85 1.90 -2.83%
Adjusted Per Share Value based on latest NOSH - 44,322
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 38.65 40.14 38.76 40.10 42.66 42.77 41.80 -5.10%
EPS 0.63 2.76 2.86 3.10 3.04 3.49 3.69 -69.32%
DPS 0.00 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 0.5945 0.6042 0.637 0.6162 0.6106 0.6045 0.6208 -2.85%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 1.04 1.12 1.22 1.14 1.14 1.43 1.32 -
P/RPS 0.88 0.91 1.03 0.93 0.87 1.09 1.03 -9.98%
P/EPS 53.95 13.26 13.91 11.97 12.23 13.39 11.70 177.81%
EY 1.85 7.54 7.19 8.35 8.18 7.47 8.55 -64.05%
DY 0.00 0.00 0.00 0.00 0.07 0.00 0.00 -
P/NAPS 0.57 0.61 0.63 0.60 0.61 0.77 0.69 -11.99%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 19/09/06 27/06/06 30/03/06 22/12/05 29/09/05 28/06/05 31/03/05 -
Price 1.05 1.03 1.10 1.15 1.08 1.10 1.20 -
P/RPS 0.89 0.84 0.93 0.94 0.83 0.84 0.94 -3.58%
P/EPS 54.47 12.20 12.54 12.08 11.59 10.30 10.64 197.92%
EY 1.84 8.20 7.97 8.28 8.63 9.71 9.40 -66.38%
DY 0.00 0.00 0.00 0.00 0.07 0.00 0.00 -
P/NAPS 0.58 0.56 0.56 0.61 0.58 0.59 0.63 -5.37%

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