[MCEHLDG] QoQ Quarter Result on 31-Jul-2004 [#4]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
27-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jul-2004 [#4]
Profit Trend
QoQ- 20.69%
YoY- -59.7%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Quarter Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 15,198 15,032 13,380 14,256 11,809 9,433 11,077 23.49%
PBT 1,501 1,549 1,797 1,001 1,409 585 1,492 0.40%
Tax -448 -398 -443 -301 -829 -134 -334 21.64%
NP 1,053 1,151 1,354 700 580 451 1,158 -6.14%
-
NP to SH 1,053 1,151 1,354 700 580 451 1,158 -6.14%
-
Tax Rate 29.85% 25.69% 24.65% 30.07% 58.84% 22.91% 22.39% -
Total Cost 14,145 13,881 12,026 13,556 11,229 8,982 9,919 26.72%
-
Net Worth 82,196 84,436 83,459 81,006 81,022 80,472 83,463 -1.01%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - - - 3,081 - 4,421 - -
Div Payout % - - - 440.25% - 980.39% - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 82,196 84,436 83,459 81,006 81,022 80,472 83,463 -1.01%
NOSH 44,430 44,440 44,393 44,025 44,274 44,215 43,698 1.11%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 6.93% 7.66% 10.12% 4.91% 4.91% 4.78% 10.45% -
ROE 1.28% 1.36% 1.62% 0.86% 0.72% 0.56% 1.39% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 34.21 33.83 30.14 32.38 26.67 21.33 25.35 22.14%
EPS 2.37 2.59 3.05 1.59 1.31 1.02 2.65 -7.18%
DPS 0.00 0.00 0.00 7.00 0.00 10.00 0.00 -
NAPS 1.85 1.90 1.88 1.84 1.83 1.82 1.91 -2.10%
Adjusted Per Share Value based on latest NOSH - 44,025
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 12.30 12.16 10.83 11.54 9.56 7.63 8.96 23.54%
EPS 0.85 0.93 1.10 0.57 0.47 0.36 0.94 -6.49%
DPS 0.00 0.00 0.00 2.49 0.00 3.58 0.00 -
NAPS 0.6651 0.6832 0.6753 0.6555 0.6556 0.6512 0.6754 -1.02%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 1.43 1.32 1.34 1.35 1.55 1.68 1.83 -
P/RPS 4.18 3.90 4.45 4.17 5.81 7.87 7.22 -30.55%
P/EPS 60.34 50.97 43.93 84.91 118.32 164.71 69.06 -8.61%
EY 1.66 1.96 2.28 1.18 0.85 0.61 1.45 9.44%
DY 0.00 0.00 0.00 5.19 0.00 5.95 0.00 -
P/NAPS 0.77 0.69 0.71 0.73 0.85 0.92 0.96 -13.68%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 28/06/05 31/03/05 30/12/04 27/09/04 17/06/04 30/03/04 30/12/03 -
Price 1.10 1.20 1.57 1.33 1.45 1.63 1.83 -
P/RPS 3.22 3.55 5.21 4.11 5.44 7.64 7.22 -41.65%
P/EPS 46.41 46.33 51.48 83.65 110.69 159.80 69.06 -23.29%
EY 2.15 2.16 1.94 1.20 0.90 0.63 1.45 30.06%
DY 0.00 0.00 0.00 5.26 0.00 6.13 0.00 -
P/NAPS 0.59 0.63 0.84 0.72 0.79 0.90 0.96 -27.73%

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