[MCEHLDG] QoQ Quarter Result on 30-Apr-2004 [#3]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
17-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- 28.6%
YoY- -69.54%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Quarter Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 15,032 13,380 14,256 11,809 9,433 11,077 11,662 18.34%
PBT 1,549 1,797 1,001 1,409 585 1,492 2,023 -16.23%
Tax -398 -443 -301 -829 -134 -334 -286 24.52%
NP 1,151 1,354 700 580 451 1,158 1,737 -23.89%
-
NP to SH 1,151 1,354 700 580 451 1,158 1,737 -23.89%
-
Tax Rate 25.69% 24.65% 30.07% 58.84% 22.91% 22.39% 14.14% -
Total Cost 13,881 12,026 13,556 11,229 8,982 9,919 9,925 24.93%
-
Net Worth 84,436 83,459 81,006 81,022 80,472 83,463 43,655 54.92%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - 3,081 - 4,421 - 4,365 -
Div Payout % - - 440.25% - 980.39% - 251.33% -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 84,436 83,459 81,006 81,022 80,472 83,463 43,655 54.92%
NOSH 44,440 44,393 44,025 44,274 44,215 43,698 43,655 1.18%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 7.66% 10.12% 4.91% 4.91% 4.78% 10.45% 14.89% -
ROE 1.36% 1.62% 0.86% 0.72% 0.56% 1.39% 3.98% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 33.83 30.14 32.38 26.67 21.33 25.35 26.71 16.97%
EPS 2.59 3.05 1.59 1.31 1.02 2.65 3.98 -24.80%
DPS 0.00 0.00 7.00 0.00 10.00 0.00 10.00 -
NAPS 1.90 1.88 1.84 1.83 1.82 1.91 1.00 53.10%
Adjusted Per Share Value based on latest NOSH - 44,274
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 12.16 10.83 11.54 9.56 7.63 8.96 9.44 18.29%
EPS 0.93 1.10 0.57 0.47 0.36 0.94 1.41 -24.13%
DPS 0.00 0.00 2.49 0.00 3.58 0.00 3.53 -
NAPS 0.6832 0.6753 0.6555 0.6556 0.6512 0.6754 0.3533 54.90%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 1.32 1.34 1.35 1.55 1.68 1.83 1.83 -
P/RPS 3.90 4.45 4.17 5.81 7.87 7.22 6.85 -31.18%
P/EPS 50.97 43.93 84.91 118.32 164.71 69.06 45.99 7.06%
EY 1.96 2.28 1.18 0.85 0.61 1.45 2.17 -6.53%
DY 0.00 0.00 5.19 0.00 5.95 0.00 5.46 -
P/NAPS 0.69 0.71 0.73 0.85 0.92 0.96 1.83 -47.65%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/03/05 30/12/04 27/09/04 17/06/04 30/03/04 30/12/03 26/09/03 -
Price 1.20 1.57 1.33 1.45 1.63 1.83 1.74 -
P/RPS 3.55 5.21 4.11 5.44 7.64 7.22 6.51 -33.13%
P/EPS 46.33 51.48 83.65 110.69 159.80 69.06 43.73 3.90%
EY 2.16 1.94 1.20 0.90 0.63 1.45 2.29 -3.80%
DY 0.00 0.00 5.26 0.00 6.13 0.00 5.75 -
P/NAPS 0.63 0.84 0.72 0.79 0.90 0.96 1.74 -49.04%

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