[MCEHLDG] QoQ TTM Result on 31-Jul-2009 [#4]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
QoQ- -89.58%
YoY- 106.5%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
TTM Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 95,935 88,687 82,645 84,702 85,549 86,213 84,196 9.11%
PBT 7,017 2,832 672 348 2,954 4,943 1,100 245.12%
Tax -2,162 -1,076 -262 -112 -701 -1,487 -2,039 3.99%
NP 4,855 1,756 410 236 2,253 3,456 -939 -
-
NP to SH 4,826 1,770 386 232 2,226 3,320 -1,017 -
-
Tax Rate 30.81% 37.99% 38.99% 32.18% 23.73% 30.08% 185.36% -
Total Cost 91,080 86,931 82,235 84,466 83,296 82,757 85,135 4.61%
-
Net Worth 47,189 44,708 42,769 41,393 42,060 43,164 42,638 7.01%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 47,189 44,708 42,769 41,393 42,060 43,164 42,638 7.01%
NOSH 44,371 44,398 44,371 44,485 44,274 44,499 44,414 -0.06%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 5.06% 1.98% 0.50% 0.28% 2.63% 4.01% -1.12% -
ROE 10.23% 3.96% 0.90% 0.56% 5.29% 7.69% -2.39% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 216.21 199.75 186.26 190.40 193.23 193.74 189.57 9.18%
EPS 10.88 3.99 0.87 0.52 5.03 7.46 -2.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0635 1.007 0.9639 0.9305 0.95 0.97 0.96 7.08%
Adjusted Per Share Value based on latest NOSH - 44,485
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 70.57 65.24 60.79 62.31 62.93 63.42 61.94 9.11%
EPS 3.55 1.30 0.28 0.17 1.64 2.44 -0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3471 0.3289 0.3146 0.3045 0.3094 0.3175 0.3137 6.99%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.62 0.41 0.40 0.34 0.39 0.45 0.25 -
P/RPS 0.29 0.21 0.21 0.18 0.20 0.23 0.13 70.97%
P/EPS 5.70 10.28 45.98 65.19 7.76 6.03 -10.92 -
EY 17.54 9.72 2.17 1.53 12.89 16.58 -9.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.41 0.41 0.37 0.41 0.46 0.26 70.97%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 29/06/10 25/03/10 23/12/09 29/09/09 24/06/09 25/03/09 23/12/08 -
Price 0.50 0.42 0.50 0.37 0.31 0.45 0.32 -
P/RPS 0.23 0.21 0.27 0.19 0.16 0.23 0.17 22.39%
P/EPS 4.60 10.54 57.48 70.95 6.17 6.03 -13.98 -
EY 21.75 9.49 1.74 1.41 16.22 16.58 -7.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.42 0.52 0.40 0.33 0.46 0.33 26.66%

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