[MCEHLDG] YoY Annualized Quarter Result on 30-Apr-2004 [#3]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
17-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- -9.3%
YoY- -56.33%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 37,812 54,566 58,146 43,092 54,185 71,688 63,998 -8.39%
PBT -25 4,830 6,462 4,648 9,565 15,165 14,548 -
Tax -598 -813 -1,718 -1,729 -2,881 -3,930 -4,242 -27.84%
NP -624 4,017 4,744 2,918 6,684 11,234 10,305 -
-
NP to SH -645 3,749 4,744 2,918 6,684 11,234 10,305 -
-
Tax Rate - 16.83% 26.59% 37.20% 30.12% 25.91% 29.16% -
Total Cost 38,436 50,549 53,402 40,173 47,501 60,453 53,693 -5.41%
-
Net Worth 77,706 82,137 82,176 81,254 80,714 80,247 73,364 0.96%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div - - - 5,920 - - - -
Div Payout % - - - 202.84% - - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 77,706 82,137 82,176 81,254 80,714 80,247 73,364 0.96%
NOSH 44,403 44,398 44,419 44,401 43,629 43,612 39,656 1.90%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin -1.65% 7.36% 8.16% 6.77% 12.34% 15.67% 16.10% -
ROE -0.83% 4.56% 5.77% 3.59% 8.28% 14.00% 14.05% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 85.16 122.90 130.90 97.05 124.19 164.37 161.38 -10.10%
EPS -1.45 8.44 10.68 6.57 15.32 25.76 25.99 -
DPS 0.00 0.00 0.00 13.33 0.00 0.00 0.00 -
NAPS 1.75 1.85 1.85 1.83 1.85 1.84 1.85 -0.92%
Adjusted Per Share Value based on latest NOSH - 44,274
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 27.81 40.14 42.77 31.70 39.86 52.73 47.08 -8.39%
EPS -0.47 2.76 3.49 2.15 4.92 8.26 7.58 -
DPS 0.00 0.00 0.00 4.35 0.00 0.00 0.00 -
NAPS 0.5716 0.6042 0.6045 0.5977 0.5937 0.5903 0.5397 0.96%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 1.73 1.12 1.43 1.55 1.51 2.80 1.50 -
P/RPS 2.03 0.91 1.09 1.60 1.22 1.70 0.93 13.88%
P/EPS -119.04 13.26 13.39 23.58 9.86 10.87 5.77 -
EY -0.84 7.54 7.47 4.24 10.15 9.20 17.32 -
DY 0.00 0.00 0.00 8.60 0.00 0.00 0.00 -
P/NAPS 0.99 0.61 0.77 0.85 0.82 1.52 0.81 3.39%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 27/06/07 27/06/06 28/06/05 17/06/04 24/06/03 27/06/02 21/06/01 -
Price 1.48 1.03 1.10 1.45 1.60 2.40 1.48 -
P/RPS 1.74 0.84 0.84 1.49 1.29 1.46 0.92 11.20%
P/EPS -101.83 12.20 10.30 22.06 10.44 9.32 5.70 -
EY -0.98 8.20 9.71 4.53 9.58 10.73 17.56 -
DY 0.00 0.00 0.00 9.20 0.00 0.00 0.00 -
P/NAPS 0.85 0.56 0.59 0.79 0.86 1.30 0.80 1.01%

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