[MCEHLDG] QoQ Quarter Result on 31-Jul-2003 [#4]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
26-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jul-2003 [#4]
Profit Trend
QoQ- -8.77%
YoY- 243.96%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 11,809 9,433 11,077 11,662 13,906 10,551 16,182 -18.95%
PBT 1,409 585 1,492 2,023 2,644 1,200 3,330 -43.66%
Tax -829 -134 -334 -286 -740 -239 -1,182 -21.07%
NP 580 451 1,158 1,737 1,904 961 2,148 -58.25%
-
NP to SH 580 451 1,158 1,737 1,904 961 2,148 -58.25%
-
Tax Rate 58.84% 22.91% 22.39% 14.14% 27.99% 19.92% 35.50% -
Total Cost 11,229 8,982 9,919 9,925 12,002 9,590 14,034 -13.82%
-
Net Worth 81,022 80,472 83,463 43,655 80,604 78,627 81,911 -0.72%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - 4,421 - 4,365 - - - -
Div Payout % - 980.39% - 251.33% - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 81,022 80,472 83,463 43,655 80,604 78,627 81,911 -0.72%
NOSH 44,274 44,215 43,698 43,655 43,569 43,681 43,569 1.07%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 4.91% 4.78% 10.45% 14.89% 13.69% 9.11% 13.27% -
ROE 0.72% 0.56% 1.39% 3.98% 2.36% 1.22% 2.62% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 26.67 21.33 25.35 26.71 31.92 24.15 37.14 -19.82%
EPS 1.31 1.02 2.65 3.98 4.37 2.20 4.93 -58.70%
DPS 0.00 10.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.83 1.82 1.91 1.00 1.85 1.80 1.88 -1.78%
Adjusted Per Share Value based on latest NOSH - 43,655
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 9.56 7.63 8.96 9.44 11.25 8.54 13.09 -18.91%
EPS 0.47 0.36 0.94 1.41 1.54 0.78 1.74 -58.24%
DPS 0.00 3.58 0.00 3.53 0.00 0.00 0.00 -
NAPS 0.6556 0.6512 0.6754 0.3533 0.6522 0.6362 0.6628 -0.72%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 1.55 1.68 1.83 1.83 1.51 1.92 2.10 -
P/RPS 5.81 7.87 7.22 6.85 4.73 7.95 5.65 1.88%
P/EPS 118.32 164.71 69.06 45.99 34.55 87.27 42.60 97.71%
EY 0.85 0.61 1.45 2.17 2.89 1.15 2.35 -49.26%
DY 0.00 5.95 0.00 5.46 0.00 0.00 0.00 -
P/NAPS 0.85 0.92 0.96 1.83 0.82 1.07 1.12 -16.81%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 17/06/04 30/03/04 30/12/03 26/09/03 24/06/03 27/03/03 30/12/02 -
Price 1.45 1.63 1.83 1.74 1.60 1.66 1.94 -
P/RPS 5.44 7.64 7.22 6.51 5.01 6.87 5.22 2.79%
P/EPS 110.69 159.80 69.06 43.73 36.61 75.45 39.35 99.39%
EY 0.90 0.63 1.45 2.29 2.73 1.33 2.54 -49.95%
DY 0.00 6.13 0.00 5.75 0.00 0.00 0.00 -
P/NAPS 0.79 0.90 0.96 1.74 0.86 0.92 1.03 -16.22%

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