[MCEHLDG] QoQ Cumulative Quarter Result on 31-Jul-2005 [#4]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
29-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jul-2005 [#4]
Profit Trend
QoQ- 16.27%
YoY- 43.2%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Cumulative Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 40,925 26,347 13,628 57,994 43,610 28,412 13,380 111.14%
PBT 3,623 2,309 1,392 6,247 4,847 3,346 1,797 59.79%
Tax -610 -278 -281 -2,110 -1,289 -841 -443 23.84%
NP 3,013 2,031 1,111 4,137 3,558 2,505 1,354 70.69%
-
NP to SH 2,812 1,947 1,055 4,137 3,558 2,505 1,354 62.99%
-
Tax Rate 16.84% 12.04% 20.19% 33.78% 26.59% 25.13% 24.65% -
Total Cost 37,912 24,316 12,517 53,857 40,052 25,907 12,026 115.45%
-
Net Worth 82,137 86,592 83,768 83,006 82,176 84,388 83,459 -1.06%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - - - 35 - - - -
Div Payout % - - - 0.86% - - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 82,137 86,592 83,768 83,006 82,176 84,388 83,459 -1.06%
NOSH 44,398 44,406 44,322 44,388 44,419 44,414 44,393 0.00%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 7.36% 7.71% 8.15% 7.13% 8.16% 8.82% 10.12% -
ROE 3.42% 2.25% 1.26% 4.98% 4.33% 2.97% 1.62% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 92.18 59.33 30.75 130.65 98.18 63.97 30.14 111.13%
EPS 6.33 4.38 2.38 9.32 8.01 5.64 3.05 62.92%
DPS 0.00 0.00 0.00 0.08 0.00 0.00 0.00 -
NAPS 1.85 1.95 1.89 1.87 1.85 1.90 1.88 -1.06%
Adjusted Per Share Value based on latest NOSH - 44,538
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 33.12 21.32 11.03 46.93 35.29 22.99 10.83 111.12%
EPS 2.28 1.58 0.85 3.35 2.88 2.03 1.10 62.78%
DPS 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
NAPS 0.6646 0.7007 0.6778 0.6717 0.6649 0.6828 0.6753 -1.06%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 1.12 1.22 1.14 1.14 1.43 1.32 1.34 -
P/RPS 1.22 2.06 3.71 0.87 1.46 2.06 4.45 -57.89%
P/EPS 17.68 27.83 47.89 12.23 17.85 23.40 43.93 -45.58%
EY 5.65 3.59 2.09 8.18 5.60 4.27 2.28 83.42%
DY 0.00 0.00 0.00 0.07 0.00 0.00 0.00 -
P/NAPS 0.61 0.63 0.60 0.61 0.77 0.69 0.71 -9.65%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 27/06/06 30/03/06 22/12/05 29/09/05 28/06/05 31/03/05 30/12/04 -
Price 1.03 1.10 1.15 1.08 1.10 1.20 1.57 -
P/RPS 1.12 1.85 3.74 0.83 1.12 1.88 5.21 -64.21%
P/EPS 16.26 25.09 48.31 11.59 13.73 21.28 51.48 -53.71%
EY 6.15 3.99 2.07 8.63 7.28 4.70 1.94 116.25%
DY 0.00 0.00 0.00 0.07 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.61 0.58 0.59 0.63 0.84 -23.74%

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