[MCEHLDG] YoY Annualized 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- -1.02%
YoY- -57.2%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 40,005 52,542 57,994 46,575 52,301 71,514 65,601 -7.90%
PBT -34,150 2,667 6,247 4,487 9,197 13,451 13,307 -
Tax -20 -1,610 -2,110 -1,598 -2,447 -4,520 -3,185 -57.03%
NP -34,170 1,057 4,137 2,889 6,750 8,931 10,122 -
-
NP to SH -33,447 856 4,137 2,889 6,750 8,931 10,122 -
-
Tax Rate - 60.37% 33.78% 35.61% 26.61% 33.60% 23.93% -
Total Cost 74,175 51,485 53,857 43,686 45,551 62,583 55,479 4.95%
-
Net Worth 44,952 80,812 83,006 81,280 82,422 80,239 75,726 -8.32%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div - - 35 3,092 4,360 - - -
Div Payout % - - 0.86% 107.03% 64.61% - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 44,952 80,812 83,006 81,280 82,422 80,239 75,726 -8.32%
NOSH 44,507 44,402 44,388 44,174 43,609 43,608 39,647 1.94%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin -85.41% 2.01% 7.13% 6.20% 12.91% 12.49% 15.43% -
ROE -74.41% 1.06% 4.98% 3.55% 8.19% 11.13% 13.37% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 89.88 118.33 130.65 105.43 119.93 163.99 165.46 -9.66%
EPS -75.32 1.93 9.32 6.54 15.48 20.48 25.53 -
DPS 0.00 0.00 0.08 7.00 10.00 0.00 0.00 -
NAPS 1.01 1.82 1.87 1.84 1.89 1.84 1.91 -10.07%
Adjusted Per Share Value based on latest NOSH - 44,025
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 29.43 38.65 42.66 34.26 38.47 52.61 48.26 -7.90%
EPS -24.60 0.63 3.04 2.13 4.97 6.57 7.45 -
DPS 0.00 0.00 0.03 2.27 3.21 0.00 0.00 -
NAPS 0.3307 0.5945 0.6106 0.5979 0.6063 0.5903 0.5571 -8.32%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 1.43 1.04 1.14 1.35 1.83 2.28 1.69 -
P/RPS 1.59 0.88 0.87 1.28 1.53 1.39 1.02 7.67%
P/EPS -1.90 53.95 12.23 20.64 11.82 11.13 6.62 -
EY -52.55 1.85 8.18 4.84 8.46 8.98 15.11 -
DY 0.00 0.00 0.07 5.19 5.46 0.00 0.00 -
P/NAPS 1.42 0.57 0.61 0.73 0.97 1.24 0.88 8.29%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 19/12/07 19/09/06 29/09/05 27/09/04 26/09/03 24/09/02 20/09/01 -
Price 0.85 1.05 1.08 1.33 1.74 2.06 1.76 -
P/RPS 0.95 0.89 0.83 1.26 1.45 1.26 1.06 -1.80%
P/EPS -1.13 54.47 11.59 20.34 11.24 10.06 6.89 -
EY -88.41 1.84 8.63 4.92 8.90 9.94 14.51 -
DY 0.00 0.00 0.07 5.26 5.75 0.00 0.00 -
P/NAPS 0.84 0.58 0.58 0.72 0.92 1.12 0.92 -1.50%

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