[MCEHLDG] QoQ Quarter Result on 31-Jan-2004 [#2]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jan-2004 [#2]
Profit Trend
QoQ- -61.05%
YoY- -53.07%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Quarter Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 13,380 14,256 11,809 9,433 11,077 11,662 13,906 -2.52%
PBT 1,797 1,001 1,409 585 1,492 2,023 2,644 -22.60%
Tax -443 -301 -829 -134 -334 -286 -740 -28.85%
NP 1,354 700 580 451 1,158 1,737 1,904 -20.24%
-
NP to SH 1,354 700 580 451 1,158 1,737 1,904 -20.24%
-
Tax Rate 24.65% 30.07% 58.84% 22.91% 22.39% 14.14% 27.99% -
Total Cost 12,026 13,556 11,229 8,982 9,919 9,925 12,002 0.13%
-
Net Worth 83,459 81,006 81,022 80,472 83,463 43,655 80,604 2.33%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - 3,081 - 4,421 - 4,365 - -
Div Payout % - 440.25% - 980.39% - 251.33% - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 83,459 81,006 81,022 80,472 83,463 43,655 80,604 2.33%
NOSH 44,393 44,025 44,274 44,215 43,698 43,655 43,569 1.25%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 10.12% 4.91% 4.91% 4.78% 10.45% 14.89% 13.69% -
ROE 1.62% 0.86% 0.72% 0.56% 1.39% 3.98% 2.36% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 30.14 32.38 26.67 21.33 25.35 26.71 31.92 -3.73%
EPS 3.05 1.59 1.31 1.02 2.65 3.98 4.37 -21.23%
DPS 0.00 7.00 0.00 10.00 0.00 10.00 0.00 -
NAPS 1.88 1.84 1.83 1.82 1.91 1.00 1.85 1.07%
Adjusted Per Share Value based on latest NOSH - 44,215
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 10.83 11.54 9.56 7.63 8.96 9.44 11.25 -2.49%
EPS 1.10 0.57 0.47 0.36 0.94 1.41 1.54 -20.01%
DPS 0.00 2.49 0.00 3.58 0.00 3.53 0.00 -
NAPS 0.6753 0.6555 0.6556 0.6512 0.6754 0.3533 0.6522 2.33%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 1.34 1.35 1.55 1.68 1.83 1.83 1.51 -
P/RPS 4.45 4.17 5.81 7.87 7.22 6.85 4.73 -3.96%
P/EPS 43.93 84.91 118.32 164.71 69.06 45.99 34.55 17.28%
EY 2.28 1.18 0.85 0.61 1.45 2.17 2.89 -14.55%
DY 0.00 5.19 0.00 5.95 0.00 5.46 0.00 -
P/NAPS 0.71 0.73 0.85 0.92 0.96 1.83 0.82 -9.11%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 30/12/04 27/09/04 17/06/04 30/03/04 30/12/03 26/09/03 24/06/03 -
Price 1.57 1.33 1.45 1.63 1.83 1.74 1.60 -
P/RPS 5.21 4.11 5.44 7.64 7.22 6.51 5.01 2.63%
P/EPS 51.48 83.65 110.69 159.80 69.06 43.73 36.61 25.38%
EY 1.94 1.20 0.90 0.63 1.45 2.29 2.73 -20.28%
DY 0.00 5.26 0.00 6.13 0.00 5.75 0.00 -
P/NAPS 0.84 0.72 0.79 0.90 0.96 1.74 0.86 -1.54%

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