[MCEHLDG] YoY Cumulative Quarter Result on 31-Jul-2013 [#4]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- 7.15%
YoY- 163.83%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Cumulative Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 76,901 90,028 104,768 109,173 111,091 101,635 103,684 -4.85%
PBT -2,536 -229 10,172 31,586 14,708 11,737 12,661 -
Tax 344 -896 -1,181 -2,386 -3,922 -3,165 -3,277 -
NP -2,192 -1,125 8,991 29,200 10,786 8,572 9,384 -
-
NP to SH -2,288 -1,074 9,113 28,800 10,916 8,650 9,396 -
-
Tax Rate - - 11.61% 7.55% 26.67% 26.97% 25.88% -
Total Cost 79,093 91,153 95,777 79,973 100,305 93,063 94,300 -2.88%
-
Net Worth 90,954 93,721 97,033 93,251 67,043 58,272 50,714 10.21%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - 35 53 26 2,220 - -
Div Payout % - - 0.39% 0.19% 0.24% 25.67% - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 90,954 93,721 97,033 93,251 67,043 58,272 50,714 10.21%
NOSH 44,405 44,405 44,405 44,403 44,408 44,404 44,404 0.00%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin -2.85% -1.25% 8.58% 26.75% 9.71% 8.43% 9.05% -
ROE -2.52% -1.15% 9.39% 30.88% 16.28% 14.84% 18.53% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 173.18 202.74 235.94 245.87 250.16 228.88 233.50 -4.85%
EPS -5.15 -2.42 20.52 65.04 24.58 19.48 21.16 -
DPS 0.00 0.00 0.08 0.12 0.06 5.00 0.00 -
NAPS 2.0483 2.1106 2.1852 2.1001 1.5097 1.3123 1.1421 10.21%
Adjusted Per Share Value based on latest NOSH - 44,405
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 62.23 72.85 84.78 88.34 89.89 82.24 83.90 -4.85%
EPS -1.85 -0.87 7.37 23.30 8.83 7.00 7.60 -
DPS 0.00 0.00 0.03 0.04 0.02 1.80 0.00 -
NAPS 0.736 0.7584 0.7852 0.7546 0.5425 0.4715 0.4104 10.21%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.755 1.09 1.56 1.80 1.22 0.69 0.55 -
P/RPS 0.44 0.54 0.66 0.73 0.49 0.30 0.24 10.61%
P/EPS -14.65 -45.07 7.60 2.78 4.96 3.54 2.60 -
EY -6.82 -2.22 13.16 36.03 20.15 28.23 38.47 -
DY 0.00 0.00 0.05 0.07 0.05 7.25 0.00 -
P/NAPS 0.37 0.52 0.71 0.86 0.81 0.53 0.48 -4.24%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 28/09/16 29/09/15 29/09/14 27/09/13 24/09/12 30/09/11 28/09/10 -
Price 0.72 0.95 1.66 1.96 1.39 0.60 0.68 -
P/RPS 0.42 0.47 0.70 0.80 0.56 0.26 0.29 6.36%
P/EPS -13.97 -39.28 8.09 3.02 5.65 3.08 3.21 -
EY -7.16 -2.55 12.36 33.09 17.68 32.47 31.12 -
DY 0.00 0.00 0.05 0.06 0.04 8.33 0.00 -
P/NAPS 0.35 0.45 0.76 0.93 0.92 0.46 0.60 -8.58%

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