[MCEHLDG] YoY Annualized Quarter Result on 31-Oct-2003 [#1]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Oct-2003 [#1]
Profit Trend
QoQ- -31.38%
YoY- -46.09%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 36,412 54,512 53,520 44,308 64,728 75,792 62,704 -8.65%
PBT -1,160 5,568 7,188 5,968 13,320 15,396 13,024 -
Tax -112 -1,124 -1,772 -1,336 -4,728 -3,796 -4,032 -44.95%
NP -1,272 4,444 5,416 4,632 8,592 11,600 8,992 -
-
NP to SH -1,148 4,220 5,416 4,632 8,592 11,600 8,992 -
-
Tax Rate - 20.19% 24.65% 22.39% 35.50% 24.66% 30.96% -
Total Cost 37,684 50,068 48,104 39,676 56,136 64,192 53,712 -5.73%
-
Net Worth 80,360 83,768 83,459 83,463 81,911 78,549 68,193 2.77%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 80,360 83,768 83,459 83,463 81,911 78,549 68,193 2.77%
NOSH 44,153 44,322 44,393 43,698 43,569 39,671 39,647 1.80%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin -3.49% 8.15% 10.12% 10.45% 13.27% 15.31% 14.34% -
ROE -1.43% 5.04% 6.49% 5.55% 10.49% 14.77% 13.19% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 82.47 122.99 120.56 101.40 148.56 191.05 158.15 -10.27%
EPS -2.60 9.52 12.20 10.60 19.72 29.24 22.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.89 1.88 1.91 1.88 1.98 1.72 0.94%
Adjusted Per Share Value based on latest NOSH - 43,698
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 29.46 44.11 43.31 35.85 52.38 61.33 50.74 -8.65%
EPS -0.93 3.41 4.38 3.75 6.95 9.39 7.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6503 0.6778 0.6753 0.6754 0.6628 0.6356 0.5518 2.77%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 1.08 1.14 1.34 1.83 2.10 1.61 1.98 -
P/RPS 1.31 0.93 1.11 1.80 1.41 0.84 1.25 0.78%
P/EPS -41.54 11.97 10.98 17.26 10.65 5.51 8.73 -
EY -2.41 8.35 9.10 5.79 9.39 18.16 11.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.60 0.71 0.96 1.12 0.81 1.15 -10.52%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 28/12/06 22/12/05 30/12/04 30/12/03 30/12/02 28/12/01 18/12/00 -
Price 1.07 1.15 1.57 1.83 1.94 2.40 2.08 -
P/RPS 1.30 0.94 1.30 1.80 1.31 1.26 1.32 -0.25%
P/EPS -41.15 12.08 12.87 17.26 9.84 8.21 9.17 -
EY -2.43 8.28 7.77 5.79 10.16 12.18 10.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.61 0.84 0.96 1.03 1.21 1.21 -11.27%

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