[MCEHLDG] YoY Quarter Result on 31-Jul-2003 [#4]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
26-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jul-2003 [#4]
Profit Trend
QoQ- -8.77%
YoY- 243.96%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Quarter Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 11,617 14,384 14,256 11,662 17,748 17,602 16,998 -6.14%
PBT -798 1,400 1,001 2,023 1,783 2,396 3,726 -
Tax -1,157 -821 -301 -286 -1,278 -3 -1,150 0.10%
NP -1,955 579 700 1,737 505 2,393 2,576 -
-
NP to SH -1,955 579 700 1,737 505 2,393 2,576 -
-
Tax Rate - 58.64% 30.07% 14.14% 71.68% 0.13% 30.86% -
Total Cost 13,572 13,805 13,556 9,925 17,243 15,209 14,422 -1.00%
-
Net Worth 81,231 83,286 81,006 43,655 80,103 75,672 65,787 3.57%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div - 35 3,081 4,365 - 3,961 3,963 -
Div Payout % - 6.15% 440.25% 251.33% - 165.56% 153.85% -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 81,231 83,286 81,006 43,655 80,103 75,672 65,787 3.57%
NOSH 44,388 44,538 44,025 43,655 43,534 39,619 39,630 1.90%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin -16.83% 4.03% 4.91% 14.89% 2.85% 13.60% 15.15% -
ROE -2.41% 0.70% 0.86% 3.98% 0.63% 3.16% 3.92% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 26.17 32.30 32.38 26.71 40.77 44.43 42.89 -7.90%
EPS -4.40 1.30 1.59 3.98 1.16 6.04 6.50 -
DPS 0.00 0.08 7.00 10.00 0.00 10.00 10.00 -
NAPS 1.83 1.87 1.84 1.00 1.84 1.91 1.66 1.63%
Adjusted Per Share Value based on latest NOSH - 43,655
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 9.40 11.64 11.54 9.44 14.36 14.24 13.75 -6.13%
EPS -1.58 0.47 0.57 1.41 0.41 1.94 2.08 -
DPS 0.00 0.03 2.49 3.53 0.00 3.21 3.21 -
NAPS 0.6573 0.6739 0.6555 0.3533 0.6482 0.6123 0.5323 3.57%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 1.04 1.14 1.35 1.83 2.28 1.69 3.00 -
P/RPS 3.97 3.53 4.17 6.85 5.59 3.80 6.99 -8.99%
P/EPS -23.61 87.69 84.91 45.99 196.55 27.98 46.15 -
EY -4.23 1.14 1.18 2.17 0.51 3.57 2.17 -
DY 0.00 0.07 5.19 5.46 0.00 5.92 3.33 -
P/NAPS 0.57 0.61 0.73 1.83 1.24 0.88 1.81 -17.50%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 19/09/06 29/09/05 27/09/04 26/09/03 24/09/02 20/09/01 28/09/00 -
Price 1.05 1.08 1.33 1.74 2.06 1.76 2.00 -
P/RPS 4.01 3.34 4.11 6.51 5.05 3.96 4.66 -2.47%
P/EPS -23.84 83.08 83.65 43.73 177.59 29.14 30.77 -
EY -4.19 1.20 1.20 2.29 0.56 3.43 3.25 -
DY 0.00 0.07 5.26 5.75 0.00 5.68 5.00 -
P/NAPS 0.57 0.58 0.72 1.74 1.12 0.92 1.20 -11.66%

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