[MCEHLDG] QoQ Quarter Result on 30-Apr-2005 [#3]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
28-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
30-Apr-2005 [#3]
Profit Trend
QoQ- -8.51%
YoY- 81.55%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 12,719 13,628 14,384 15,198 15,032 13,380 14,256 -7.30%
PBT 917 1,392 1,400 1,501 1,549 1,797 1,001 -5.66%
Tax 3 -281 -821 -448 -398 -443 -301 -
NP 920 1,111 579 1,053 1,151 1,354 700 19.92%
-
NP to SH 892 1,055 579 1,053 1,151 1,354 700 17.48%
-
Tax Rate -0.33% 20.19% 58.64% 29.85% 25.69% 24.65% 30.07% -
Total Cost 11,799 12,517 13,805 14,145 13,881 12,026 13,556 -8.81%
-
Net Worth 86,784 83,768 83,286 82,196 84,436 83,459 81,006 4.68%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - - 35 - - - 3,081 -
Div Payout % - - 6.15% - - - 440.25% -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 86,784 83,768 83,286 82,196 84,436 83,459 81,006 4.68%
NOSH 44,504 44,322 44,538 44,430 44,440 44,393 44,025 0.72%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 7.23% 8.15% 4.03% 6.93% 7.66% 10.12% 4.91% -
ROE 1.03% 1.26% 0.70% 1.28% 1.36% 1.62% 0.86% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 28.58 30.75 32.30 34.21 33.83 30.14 32.38 -7.96%
EPS 2.01 2.38 1.30 2.37 2.59 3.05 1.59 16.86%
DPS 0.00 0.00 0.08 0.00 0.00 0.00 7.00 -
NAPS 1.95 1.89 1.87 1.85 1.90 1.88 1.84 3.93%
Adjusted Per Share Value based on latest NOSH - 44,430
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 9.36 10.02 10.58 11.18 11.06 9.84 10.49 -7.29%
EPS 0.66 0.78 0.43 0.77 0.85 1.00 0.51 18.69%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 2.27 -
NAPS 0.6384 0.6162 0.6127 0.6046 0.6211 0.6139 0.5959 4.68%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 1.22 1.14 1.14 1.43 1.32 1.34 1.35 -
P/RPS 4.27 3.71 3.53 4.18 3.90 4.45 4.17 1.58%
P/EPS 60.87 47.89 87.69 60.34 50.97 43.93 84.91 -19.85%
EY 1.64 2.09 1.14 1.66 1.96 2.28 1.18 24.46%
DY 0.00 0.00 0.07 0.00 0.00 0.00 5.19 -
P/NAPS 0.63 0.60 0.61 0.77 0.69 0.71 0.73 -9.33%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 30/03/06 22/12/05 29/09/05 28/06/05 31/03/05 30/12/04 27/09/04 -
Price 1.10 1.15 1.08 1.10 1.20 1.57 1.33 -
P/RPS 3.85 3.74 3.34 3.22 3.55 5.21 4.11 -4.25%
P/EPS 54.88 48.31 83.08 46.41 46.33 51.48 83.65 -24.43%
EY 1.82 2.07 1.20 2.15 2.16 1.94 1.20 31.90%
DY 0.00 0.00 0.07 0.00 0.00 0.00 5.26 -
P/NAPS 0.56 0.61 0.58 0.59 0.63 0.84 0.72 -15.38%

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