[MCEHLDG] YoY TTM Result on 31-Jul-2004 [#4]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
27-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jul-2004 [#4]
Profit Trend
QoQ- -26.41%
YoY- -57.2%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
TTM Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 40,005 52,542 57,994 46,575 52,301 71,514 65,601 -7.90%
PBT -34,150 2,912 6,247 4,487 9,197 13,921 13,307 -
Tax -20 -1,854 -2,110 -1,598 -2,447 -4,965 -3,185 -57.03%
NP -34,170 1,058 4,137 2,889 6,750 8,956 10,122 -
-
NP to SH -33,447 857 4,137 2,889 6,750 8,956 10,122 -
-
Tax Rate - 63.67% 33.78% 35.61% 26.61% 35.67% 23.93% -
Total Cost 74,175 51,484 53,857 43,686 45,551 62,558 55,479 4.95%
-
Net Worth 44,462 81,231 83,286 81,006 43,655 43,534 75,672 -8.47%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div - - 35 7,503 8,733 43 3,961 -
Div Payout % - - 0.86% 259.72% 129.39% 0.49% 39.14% -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 44,462 81,231 83,286 81,006 43,655 43,534 75,672 -8.47%
NOSH 44,462 44,388 44,538 44,025 43,655 43,534 39,619 1.93%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin -85.41% 2.01% 7.13% 6.20% 12.91% 12.52% 15.43% -
ROE -75.23% 1.06% 4.97% 3.57% 15.46% 20.57% 13.38% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 89.98 118.37 130.21 105.79 119.80 164.27 165.58 -9.66%
EPS -75.23 1.93 9.29 6.56 15.46 20.57 25.55 -
DPS 0.00 0.00 0.08 17.00 20.00 0.10 10.00 -
NAPS 1.00 1.83 1.87 1.84 1.00 1.00 1.91 -10.21%
Adjusted Per Share Value based on latest NOSH - 44,025
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 32.37 42.52 46.93 37.69 42.32 57.87 53.08 -7.90%
EPS -27.06 0.69 3.35 2.34 5.46 7.25 8.19 -
DPS 0.00 0.00 0.03 6.07 7.07 0.04 3.21 -
NAPS 0.3598 0.6573 0.6739 0.6555 0.3533 0.3523 0.6123 -8.47%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 1.43 1.04 1.14 1.35 1.83 2.28 1.69 -
P/RPS 1.59 0.88 0.88 1.28 1.53 1.39 1.02 7.67%
P/EPS -1.90 53.87 12.27 20.57 11.84 11.08 6.61 -
EY -52.61 1.86 8.15 4.86 8.45 9.02 15.12 -
DY 0.00 0.00 0.07 12.59 10.93 0.04 5.92 -
P/NAPS 1.43 0.57 0.61 0.73 1.83 2.28 0.88 8.42%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 19/12/07 19/09/06 29/09/05 27/09/04 26/09/03 24/09/02 20/09/01 -
Price 0.85 1.05 1.08 1.33 1.74 2.06 1.76 -
P/RPS 0.94 0.89 0.83 1.26 1.45 1.25 1.06 -1.98%
P/EPS -1.13 54.39 11.63 20.27 11.25 10.01 6.89 -
EY -88.50 1.84 8.60 4.93 8.89 9.99 14.52 -
DY 0.00 0.00 0.07 12.78 11.49 0.05 5.68 -
P/NAPS 0.85 0.57 0.58 0.72 1.74 2.06 0.92 -1.30%

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