[MCEHLDG] YoY TTM Result on 30-Apr-2004 [#3]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
17-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- -25.22%
YoY- -29.17%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
TTM Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 39,976 55,309 57,866 43,981 58,387 71,368 64,997 -7.77%
PBT -817 5,110 5,848 5,509 9,721 13,770 14,637 -
Tax -1,606 -1,518 -1,590 -1,583 -4,178 -2,951 -4,332 -15.23%
NP -2,423 3,592 4,258 3,926 5,543 10,819 10,305 -
-
NP to SH -2,439 3,391 4,258 3,926 5,543 10,819 10,305 -
-
Tax Rate - 29.71% 27.19% 28.73% 42.98% 21.43% 29.60% -
Total Cost 42,399 51,717 53,608 40,055 52,844 60,549 54,692 -4.15%
-
Net Worth 76,730 82,105 82,196 81,022 80,604 80,192 73,337 0.75%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div - 35 3,081 4,365 4,411 3,961 3,963 -
Div Payout % - 1.05% 72.38% 111.20% 79.59% 36.62% 38.46% -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 76,730 82,105 82,196 81,022 80,604 80,192 73,337 0.75%
NOSH 43,846 44,381 44,430 44,274 43,569 43,582 39,641 1.69%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin -6.06% 6.49% 7.36% 8.93% 9.49% 15.16% 15.85% -
ROE -3.18% 4.13% 5.18% 4.85% 6.88% 13.49% 14.05% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 91.17 124.62 130.24 99.34 134.01 163.75 163.96 -9.31%
EPS -5.56 7.64 9.58 8.87 12.72 24.82 26.00 -
DPS 0.00 0.08 7.00 10.00 10.10 9.09 10.00 -
NAPS 1.75 1.85 1.85 1.83 1.85 1.84 1.85 -0.92%
Adjusted Per Share Value based on latest NOSH - 44,274
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 29.41 40.69 42.57 32.35 42.95 52.50 47.81 -7.77%
EPS -1.79 2.49 3.13 2.89 4.08 7.96 7.58 -
DPS 0.00 0.03 2.27 3.21 3.25 2.91 2.92 -
NAPS 0.5644 0.604 0.6046 0.596 0.5929 0.5899 0.5395 0.75%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 1.73 1.12 1.43 1.55 1.51 2.80 1.50 -
P/RPS 1.90 0.90 1.10 1.56 1.13 1.71 0.91 13.04%
P/EPS -31.10 14.66 14.92 17.48 11.87 11.28 5.77 -
EY -3.22 6.82 6.70 5.72 8.43 8.87 17.33 -
DY 0.00 0.07 4.90 6.45 6.69 3.25 6.67 -
P/NAPS 0.99 0.61 0.77 0.85 0.82 1.52 0.81 3.39%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 27/06/07 27/06/06 28/06/05 17/06/04 24/06/03 27/06/02 21/06/01 -
Price 1.48 1.03 1.10 1.45 1.60 2.40 1.48 -
P/RPS 1.62 0.83 0.84 1.46 1.19 1.47 0.90 10.28%
P/EPS -26.61 13.48 11.48 16.35 12.58 9.67 5.69 -
EY -3.76 7.42 8.71 6.12 7.95 10.34 17.56 -
DY 0.00 0.08 6.36 6.90 6.31 3.79 6.76 -
P/NAPS 0.85 0.56 0.59 0.79 0.86 1.30 0.80 1.01%

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