[MCEHLDG] QoQ Cumulative Quarter Result on 31-Oct-2002 [#1]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
30-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Oct-2002 [#1]
Profit Trend
QoQ- -75.95%
YoY- -25.93%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Cumulative Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 52,301 40,639 26,733 16,182 71,514 53,766 35,710 29.05%
PBT 9,197 7,174 4,530 3,330 13,451 11,374 7,201 17.76%
Tax -2,447 -2,161 -1,421 -1,182 -4,520 -2,948 -1,804 22.60%
NP 6,750 5,013 3,109 2,148 8,931 8,426 5,397 16.13%
-
NP to SH 6,750 5,013 3,109 2,148 8,931 8,426 5,397 16.13%
-
Tax Rate 26.61% 30.12% 31.37% 35.50% 33.60% 25.92% 25.05% -
Total Cost 45,551 35,626 23,624 14,034 62,583 45,340 30,313 31.29%
-
Net Worth 82,422 80,714 78,488 81,911 80,239 80,247 78,516 3.29%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div 4,360 - - - - - - -
Div Payout % 64.61% - - - - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 82,422 80,714 78,488 81,911 80,239 80,247 78,516 3.29%
NOSH 43,609 43,629 43,604 43,569 43,608 43,612 39,654 6.56%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 12.91% 12.34% 11.63% 13.27% 12.49% 15.67% 15.11% -
ROE 8.19% 6.21% 3.96% 2.62% 11.13% 10.50% 6.87% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 119.93 93.15 61.31 37.14 163.99 123.28 90.05 21.11%
EPS 15.48 11.49 7.13 4.93 20.48 19.32 13.61 8.98%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.85 1.80 1.88 1.84 1.84 1.98 -3.06%
Adjusted Per Share Value based on latest NOSH - 43,569
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 38.47 29.89 19.67 11.90 52.61 39.55 26.27 29.04%
EPS 4.97 3.69 2.29 1.58 6.57 6.20 3.97 16.20%
DPS 3.21 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6063 0.5937 0.5774 0.6026 0.5903 0.5903 0.5776 3.29%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 1.83 1.51 1.92 2.10 2.28 2.80 2.35 -
P/RPS 1.53 1.62 3.13 5.65 1.39 2.27 2.61 -30.02%
P/EPS 11.82 13.14 26.93 42.60 11.13 14.49 17.27 -22.39%
EY 8.46 7.61 3.71 2.35 8.98 6.90 5.79 28.85%
DY 5.46 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.82 1.07 1.12 1.24 1.52 1.19 -12.77%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 26/09/03 24/06/03 27/03/03 30/12/02 24/09/02 27/06/02 29/03/02 -
Price 1.74 1.60 1.66 1.94 2.06 2.40 2.18 -
P/RPS 1.45 1.72 2.71 5.22 1.26 1.95 2.42 -28.99%
P/EPS 11.24 13.93 23.28 39.35 10.06 12.42 16.02 -21.09%
EY 8.90 7.18 4.30 2.54 9.94 8.05 6.24 26.79%
DY 5.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.86 0.92 1.03 1.12 1.30 1.10 -11.25%

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