[MCEHLDG] QoQ Cumulative Quarter Result on 31-Oct-2003 [#1]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Oct-2003 [#1]
Profit Trend
QoQ- -82.84%
YoY- -46.09%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Cumulative Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 46,575 32,319 20,510 11,077 52,301 40,639 26,733 44.83%
PBT 4,487 3,486 2,077 1,492 9,197 7,174 4,530 -0.63%
Tax -1,598 -1,297 -468 -334 -2,447 -2,161 -1,421 8.14%
NP 2,889 2,189 1,609 1,158 6,750 5,013 3,109 -4.77%
-
NP to SH 2,889 2,189 1,609 1,158 6,750 5,013 3,109 -4.77%
-
Tax Rate 35.61% 37.21% 22.53% 22.39% 26.61% 30.12% 31.37% -
Total Cost 43,686 30,130 18,901 9,919 45,551 35,626 23,624 50.71%
-
Net Worth 81,280 81,254 80,449 83,463 82,422 80,714 78,488 2.35%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div 3,092 4,440 4,420 - 4,360 - - -
Div Payout % 107.03% 202.84% 274.73% - 64.61% - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 81,280 81,254 80,449 83,463 82,422 80,714 78,488 2.35%
NOSH 44,174 44,401 44,203 43,698 43,609 43,629 43,604 0.87%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 6.20% 6.77% 7.84% 10.45% 12.91% 12.34% 11.63% -
ROE 3.55% 2.69% 2.00% 1.39% 8.19% 6.21% 3.96% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 105.43 72.79 46.40 25.35 119.93 93.15 61.31 43.58%
EPS 6.54 4.93 3.64 2.65 15.48 11.49 7.13 -5.60%
DPS 7.00 10.00 10.00 0.00 10.00 0.00 0.00 -
NAPS 1.84 1.83 1.82 1.91 1.89 1.85 1.80 1.47%
Adjusted Per Share Value based on latest NOSH - 43,698
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 34.26 23.77 15.09 8.15 38.47 29.89 19.67 44.81%
EPS 2.13 1.61 1.18 0.85 4.97 3.69 2.29 -4.71%
DPS 2.27 3.27 3.25 0.00 3.21 0.00 0.00 -
NAPS 0.5979 0.5977 0.5918 0.614 0.6063 0.5937 0.5774 2.35%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 1.35 1.55 1.68 1.83 1.83 1.51 1.92 -
P/RPS 1.28 2.13 3.62 7.22 1.53 1.62 3.13 -44.93%
P/EPS 20.64 31.44 46.15 69.06 11.82 13.14 26.93 -16.26%
EY 4.84 3.18 2.17 1.45 8.46 7.61 3.71 19.41%
DY 5.19 6.45 5.95 0.00 5.46 0.00 0.00 -
P/NAPS 0.73 0.85 0.92 0.96 0.97 0.82 1.07 -22.51%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 27/09/04 17/06/04 30/03/04 30/12/03 26/09/03 24/06/03 27/03/03 -
Price 1.33 1.45 1.63 1.83 1.74 1.60 1.66 -
P/RPS 1.26 1.99 3.51 7.22 1.45 1.72 2.71 -40.01%
P/EPS 20.34 29.41 44.78 69.06 11.24 13.93 23.28 -8.61%
EY 4.92 3.40 2.23 1.45 8.90 7.18 4.30 9.40%
DY 5.26 6.90 6.13 0.00 5.75 0.00 0.00 -
P/NAPS 0.72 0.79 0.90 0.96 0.92 0.86 0.92 -15.08%

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