[MCEHLDG] QoQ Quarter Result on 30-Apr-2013 [#3]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
24-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- 499.2%
YoY- 889.26%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 28,647 27,073 28,170 23,913 27,146 29,944 30,996 -5.10%
PBT 1,014 2,563 2,596 21,172 3,856 3,962 4,580 -63.30%
Tax -408 -563 -619 -423 -471 -873 -1,118 -48.83%
NP 606 2,000 1,977 20,749 3,385 3,089 3,462 -68.60%
-
NP to SH 639 2,014 2,003 20,349 3,396 3,132 3,501 -67.72%
-
Tax Rate 40.24% 21.97% 23.84% 2.00% 12.21% 22.03% 24.41% -
Total Cost 28,041 25,073 26,193 3,164 23,761 26,855 27,534 1.22%
-
Net Worth 91,909 95,266 93,254 92,579 72,233 70,168 67,015 23.36%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 13 - 39 - 13 - 13 0.00%
Div Payout % 2.08% - 2.00% - 0.39% - 0.38% -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 91,909 95,266 93,254 92,579 72,233 70,168 67,015 23.36%
NOSH 44,405 44,405 44,405 44,405 44,405 44,405 44,390 0.02%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 2.12% 7.39% 7.02% 86.77% 12.47% 10.32% 11.17% -
ROE 0.70% 2.11% 2.15% 21.98% 4.70% 4.46% 5.22% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 64.51 60.97 63.44 53.85 61.13 67.43 69.83 -5.13%
EPS 1.44 4.54 4.51 45.83 7.65 7.05 7.88 -67.69%
DPS 0.03 0.00 0.09 0.00 0.03 0.00 0.03 0.00%
NAPS 2.0698 2.1454 2.1001 2.0849 1.6267 1.5802 1.5097 23.34%
Adjusted Per Share Value based on latest NOSH - 44,405
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 21.07 19.92 20.72 17.59 19.97 22.03 22.80 -5.11%
EPS 0.47 1.48 1.47 14.97 2.50 2.30 2.58 -67.76%
DPS 0.01 0.00 0.03 0.00 0.01 0.00 0.01 0.00%
NAPS 0.6761 0.7008 0.686 0.681 0.5314 0.5162 0.493 23.36%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 1.61 1.78 1.80 1.54 1.45 1.39 1.22 -
P/RPS 2.50 2.92 2.84 2.86 2.37 2.06 1.75 26.76%
P/EPS 111.88 39.25 39.90 3.36 18.96 19.71 15.47 272.62%
EY 0.89 2.55 2.51 29.76 5.27 5.07 6.46 -73.22%
DY 0.02 0.00 0.05 0.00 0.02 0.00 0.02 0.00%
P/NAPS 0.78 0.83 0.86 0.74 0.89 0.88 0.81 -2.47%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 26/03/14 23/12/13 27/09/13 24/06/13 29/03/13 21/12/12 24/09/12 -
Price 1.70 1.68 1.96 1.85 1.60 1.35 1.39 -
P/RPS 2.64 2.76 3.09 3.44 2.62 2.00 1.99 20.67%
P/EPS 118.14 37.04 43.45 4.04 20.92 19.14 17.62 254.34%
EY 0.85 2.70 2.30 24.77 4.78 5.22 5.67 -71.68%
DY 0.02 0.00 0.05 0.00 0.02 0.00 0.02 0.00%
P/NAPS 0.82 0.78 0.93 0.89 0.98 0.85 0.92 -7.36%

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