[MCEHLDG] QoQ Cumulative 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- 5.99%
YoY- -11.77%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Cumulative Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 40,639 26,733 16,182 71,514 53,766 35,710 18,948 66.54%
PBT 7,174 4,530 3,330 13,451 11,374 7,201 3,849 51.62%
Tax -2,161 -1,421 -1,182 -4,520 -2,948 -1,804 -949 73.34%
NP 5,013 3,109 2,148 8,931 8,426 5,397 2,900 44.17%
-
NP to SH 5,013 3,109 2,148 8,931 8,426 5,397 2,900 44.17%
-
Tax Rate 30.12% 31.37% 35.50% 33.60% 25.92% 25.05% 24.66% -
Total Cost 35,626 23,624 14,034 62,583 45,340 30,313 16,048 70.42%
-
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 6.21% 3.96% 2.62% 11.13% 10.50% 6.87% 3.69% -
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 93.15 61.31 37.14 163.99 123.28 90.05 47.76 56.29%
EPS 11.49 7.13 4.93 20.48 19.32 13.61 7.31 35.29%
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 32.88 21.63 13.09 57.87 43.51 28.90 15.33 66.54%
EPS 4.06 2.52 1.74 7.23 6.82 4.37 2.35 44.12%
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 1.62 3.13 5.65 1.39 2.27 2.61 3.37 -38.71%
P/EPS 13.14 26.93 42.60 11.13 14.49 17.27 22.02 -29.18%
EY 7.61 3.71 2.35 8.98 6.90 5.79 4.54 41.24%
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 1.72 2.71 5.22 1.26 1.95 2.42 5.02 -51.13%
P/EPS 13.93 23.28 39.35 10.06 12.42 16.02 32.83 -43.62%
EY 7.18 4.30 2.54 9.94 8.05 6.24 3.05 77.24%
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