[MCEHLDG] YoY Cumulative Quarter Result on 31-Jan-2003 [#2]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
27-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jan-2003 [#2]
Profit Trend
QoQ- 44.74%
YoY- -42.39%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Cumulative Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 26,347 28,412 20,510 26,733 35,710 28,616 27,931 -0.96%
PBT 2,309 3,346 2,077 4,530 7,201 5,568 4,914 -11.81%
Tax -278 -841 -468 -1,421 -1,804 -1,712 -1,292 -22.57%
NP 2,031 2,505 1,609 3,109 5,397 3,856 3,622 -9.18%
-
NP to SH 1,947 2,505 1,609 3,109 5,397 3,856 3,622 -9.81%
-
Tax Rate 12.04% 25.13% 22.53% 31.37% 25.05% 30.75% 26.29% -
Total Cost 24,316 25,907 18,901 23,624 30,313 24,760 24,309 0.00%
-
Net Worth 86,592 84,388 80,449 78,488 78,516 69,748 64,593 5.00%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div - - 4,420 - - - - -
Div Payout % - - 274.73% - - - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 86,592 84,388 80,449 78,488 78,516 69,748 64,593 5.00%
NOSH 44,406 44,414 44,203 43,604 39,654 39,630 39,628 1.91%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 7.71% 8.82% 7.84% 11.63% 15.11% 13.47% 12.97% -
ROE 2.25% 2.97% 2.00% 3.96% 6.87% 5.53% 5.61% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 59.33 63.97 46.40 61.31 90.05 72.21 70.48 -2.82%
EPS 4.38 5.64 3.64 7.13 13.61 9.73 9.14 -11.52%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.90 1.82 1.80 1.98 1.76 1.63 3.02%
Adjusted Per Share Value based on latest NOSH - 43,681
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 19.38 20.90 15.09 19.67 26.27 21.05 20.55 -0.97%
EPS 1.43 1.84 1.18 2.29 3.97 2.84 2.66 -9.81%
DPS 0.00 0.00 3.25 0.00 0.00 0.00 0.00 -
NAPS 0.637 0.6208 0.5918 0.5774 0.5776 0.5131 0.4752 5.00%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 1.22 1.32 1.68 1.92 2.35 1.97 2.95 -
P/RPS 2.06 2.06 3.62 3.13 2.61 2.73 4.19 -11.15%
P/EPS 27.83 23.40 46.15 26.93 17.27 20.25 32.28 -2.43%
EY 3.59 4.27 2.17 3.71 5.79 4.94 3.10 2.47%
DY 0.00 0.00 5.95 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.69 0.92 1.07 1.19 1.12 1.81 -16.11%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 30/03/06 31/03/05 30/03/04 27/03/03 29/03/02 29/03/01 29/03/00 -
Price 1.10 1.20 1.63 1.66 2.18 1.36 3.78 -
P/RPS 1.85 1.88 3.51 2.71 2.42 1.88 5.36 -16.23%
P/EPS 25.09 21.28 44.78 23.28 16.02 13.98 41.36 -7.98%
EY 3.99 4.70 2.23 4.30 6.24 7.15 2.42 8.68%
DY 0.00 0.00 6.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.63 0.90 0.92 1.10 0.77 2.32 -21.07%

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