[MCEHLDG] YoY Annualized Quarter Result on 30-Apr-2003 [#3]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
24-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
30-Apr-2003 [#3]
Profit Trend
QoQ- 7.49%
YoY- -40.51%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 54,566 58,146 43,092 54,185 71,688 63,998 56,552 -0.59%
PBT 4,830 6,462 4,648 9,565 15,165 14,548 10,894 -12.67%
Tax -813 -1,718 -1,729 -2,881 -3,930 -4,242 -3,042 -19.73%
NP 4,017 4,744 2,918 6,684 11,234 10,305 7,852 -10.56%
-
NP to SH 3,749 4,744 2,918 6,684 11,234 10,305 7,852 -11.58%
-
Tax Rate 16.83% 26.59% 37.20% 30.12% 25.91% 29.16% 27.92% -
Total Cost 50,549 53,402 40,173 47,501 60,453 53,693 48,700 0.62%
-
Net Worth 82,137 82,176 81,254 80,714 80,247 73,364 67,019 3.44%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div - - 5,920 - - - - -
Div Payout % - - 202.84% - - - - -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 82,137 82,176 81,254 80,714 80,247 73,364 67,019 3.44%
NOSH 44,398 44,419 44,401 43,629 43,612 39,656 39,656 1.89%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 7.36% 8.16% 6.77% 12.34% 15.67% 16.10% 13.88% -
ROE 4.56% 5.77% 3.59% 8.28% 14.00% 14.05% 11.72% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 122.90 130.90 97.05 124.19 164.37 161.38 142.60 -2.44%
EPS 8.44 10.68 6.57 15.32 25.76 25.99 19.80 -13.24%
DPS 0.00 0.00 13.33 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.85 1.83 1.85 1.84 1.85 1.69 1.51%
Adjusted Per Share Value based on latest NOSH - 43,569
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 40.14 42.77 31.70 39.86 52.73 47.08 41.60 -0.59%
EPS 2.76 3.49 2.15 4.92 8.26 7.58 5.78 -11.58%
DPS 0.00 0.00 4.35 0.00 0.00 0.00 0.00 -
NAPS 0.6042 0.6045 0.5977 0.5937 0.5903 0.5397 0.493 3.44%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 -
Price 1.12 1.43 1.55 1.51 2.80 1.50 3.14 -
P/RPS 0.91 1.09 1.60 1.22 1.70 0.93 2.20 -13.67%
P/EPS 13.26 13.39 23.58 9.86 10.87 5.77 15.86 -2.93%
EY 7.54 7.47 4.24 10.15 9.20 17.32 6.31 3.01%
DY 0.00 0.00 8.60 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.77 0.85 0.82 1.52 0.81 1.86 -16.94%
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 27/06/06 28/06/05 17/06/04 24/06/03 27/06/02 21/06/01 30/06/00 -
Price 1.03 1.10 1.45 1.60 2.40 1.48 2.61 -
P/RPS 0.84 0.84 1.49 1.29 1.46 0.92 1.83 -12.16%
P/EPS 12.20 10.30 22.06 10.44 9.32 5.70 13.18 -1.27%
EY 8.20 9.71 4.53 9.58 10.73 17.56 7.59 1.29%
DY 0.00 0.00 9.20 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.59 0.79 0.86 1.30 0.80 1.54 -15.50%

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