[MCEHLDG] QoQ Quarter Result on 31-Jul-2007 [#4]

Announcement Date
19-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
QoQ- -29014.91%
YoY- -1586.09%
View:
Show?
Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 19,975 16,677 14,262 11,646 10,473 8,783 9,103 68.94%
PBT 1,303 -3,422 -748 -34,131 302 -31 -290 -
Tax -655 -409 -415 429 -139 -282 -28 719.51%
NP 648 -3,831 -1,163 -33,702 163 -313 -318 -
-
NP to SH 545 -3,803 -1,224 -32,963 114 -311 -287 -
-
Tax Rate 50.27% - - - 46.03% - - -
Total Cost 19,327 20,508 15,425 45,348 10,310 9,096 9,421 61.52%
-
Net Worth 39,878 39,510 44,390 44,462 76,730 77,750 80,360 -37.34%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 39,878 39,510 44,390 44,462 76,730 77,750 80,360 -37.34%
NOSH 44,308 44,393 44,390 44,462 43,846 44,428 44,153 0.23%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 3.24% -22.97% -8.15% -289.39% 1.56% -3.56% -3.49% -
ROE 1.37% -9.63% -2.76% -74.14% 0.15% -0.40% -0.36% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 45.08 37.57 32.13 26.19 23.89 19.77 20.62 68.52%
EPS 1.23 -8.56 -2.76 -74.23 0.26 -0.70 -0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.89 1.00 1.00 1.75 1.75 1.82 -37.49%
Adjusted Per Share Value based on latest NOSH - 44,462
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 16.17 13.50 11.54 9.43 8.48 7.11 7.37 68.92%
EPS 0.44 -3.08 -0.99 -26.68 0.09 -0.25 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3227 0.3198 0.3593 0.3599 0.621 0.6293 0.6504 -37.35%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.45 0.37 1.00 1.43 1.73 1.02 1.08 -
P/RPS 1.00 0.98 3.11 5.46 7.24 5.16 5.24 -66.88%
P/EPS 36.59 -4.32 -36.27 -1.93 665.38 -145.71 -166.15 -
EY 2.73 -23.15 -2.76 -51.84 0.15 -0.69 -0.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.42 1.00 1.43 0.99 0.58 0.59 -10.45%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 25/06/08 27/03/08 31/12/07 19/12/07 27/06/07 29/03/07 28/12/06 -
Price 0.34 0.43 0.84 0.85 1.48 1.30 1.07 -
P/RPS 0.75 1.14 2.61 3.25 6.20 6.58 5.19 -72.49%
P/EPS 27.64 -5.02 -30.46 -1.15 569.23 -185.71 -164.62 -
EY 3.62 -19.92 -3.28 -87.22 0.18 -0.54 -0.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.48 0.84 0.85 0.85 0.74 0.59 -25.44%

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