[MCEHLDG] YoY Annualized Quarter Result on 31-Oct-2006 [#1]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
28-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- -234.11%
YoY- -127.2%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 88,472 96,700 57,048 36,412 54,512 53,520 44,308 12.20%
PBT 8,248 6,952 -2,992 -1,160 5,568 7,188 5,968 5.53%
Tax -2,308 -1,708 -1,660 -112 -1,124 -1,772 -1,336 9.53%
NP 5,940 5,244 -4,652 -1,272 4,444 5,416 4,632 4.22%
-
NP to SH 5,928 5,312 -4,896 -1,148 4,220 5,416 4,632 4.19%
-
Tax Rate 27.98% 24.57% - - 20.19% 24.65% 22.39% -
Total Cost 82,532 91,456 61,700 37,684 50,068 48,104 39,676 12.97%
-
Net Worth 42,769 42,638 44,390 80,360 83,768 83,459 83,463 -10.53%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 42,769 42,638 44,390 80,360 83,768 83,459 83,463 -10.53%
NOSH 44,371 44,414 44,390 44,153 44,322 44,393 43,698 0.25%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 6.71% 5.42% -8.15% -3.49% 8.15% 10.12% 10.45% -
ROE 13.86% 12.46% -11.03% -1.43% 5.04% 6.49% 5.55% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 199.39 217.72 128.51 82.47 122.99 120.56 101.40 11.91%
EPS 13.36 11.96 -11.04 -2.60 9.52 12.20 10.60 3.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9639 0.96 1.00 1.82 1.89 1.88 1.91 -10.76%
Adjusted Per Share Value based on latest NOSH - 44,153
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 71.59 78.25 46.16 29.46 44.11 43.31 35.85 12.20%
EPS 4.80 4.30 -3.96 -0.93 3.41 4.38 3.75 4.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3461 0.345 0.3592 0.6503 0.6778 0.6753 0.6754 -10.53%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 0.40 0.25 1.00 1.08 1.14 1.34 1.83 -
P/RPS 0.20 0.11 0.78 1.31 0.93 1.11 1.80 -30.64%
P/EPS 2.99 2.09 -9.07 -41.54 11.97 10.98 17.26 -25.31%
EY 33.40 47.84 -11.03 -2.41 8.35 9.10 5.79 33.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.26 1.00 0.59 0.60 0.71 0.96 -13.20%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 23/12/09 23/12/08 31/12/07 28/12/06 22/12/05 30/12/04 30/12/03 -
Price 0.50 0.32 0.84 1.07 1.15 1.57 1.83 -
P/RPS 0.25 0.15 0.65 1.30 0.94 1.30 1.80 -28.01%
P/EPS 3.74 2.68 -7.62 -41.15 12.08 12.87 17.26 -22.48%
EY 26.72 37.38 -13.13 -2.43 8.28 7.77 5.79 29.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.33 0.84 0.59 0.61 0.84 0.96 -9.70%

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