[MCEHLDG] QoQ Quarter Result on 31-Jul-2008 [#4]

Announcement Date
25-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Jul-2008 [#4]
Profit Trend
QoQ- 67.52%
YoY- 102.77%
View:
Show?
Quarter Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 19,311 18,694 24,175 23,369 19,975 16,677 14,262 22.41%
PBT -686 421 1,738 1,481 1,303 -3,422 -748 -5.61%
Tax 131 143 -427 -548 -655 -409 -415 -
NP -555 564 1,311 933 648 -3,831 -1,163 -38.96%
-
NP to SH -549 534 1,328 913 545 -3,803 -1,224 -41.43%
-
Tax Rate - -33.97% 24.57% 37.00% 50.27% - - -
Total Cost 19,866 18,130 22,864 22,436 19,327 20,508 15,425 18.39%
-
Net Worth 42,060 43,164 42,638 41,009 39,878 39,510 44,390 -3.53%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 42,060 43,164 42,638 41,009 39,878 39,510 44,390 -3.53%
NOSH 44,274 44,499 44,414 44,320 44,308 44,393 44,390 -0.17%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin -2.87% 3.02% 5.42% 3.99% 3.24% -22.97% -8.15% -
ROE -1.31% 1.24% 3.11% 2.23% 1.37% -9.63% -2.76% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 43.62 42.01 54.43 52.73 45.08 37.57 32.13 22.63%
EPS -1.24 1.20 2.99 2.06 1.23 -8.56 -2.76 -41.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.97 0.96 0.9253 0.90 0.89 1.00 -3.36%
Adjusted Per Share Value based on latest NOSH - 44,320
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 15.63 15.13 19.57 18.91 16.17 13.50 11.54 22.43%
EPS -0.44 0.43 1.07 0.74 0.44 -3.08 -0.99 -41.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3404 0.3494 0.3451 0.3319 0.3227 0.3198 0.3593 -3.54%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.39 0.45 0.25 0.44 0.45 0.37 1.00 -
P/RPS 0.89 1.07 0.46 0.83 1.00 0.98 3.11 -56.60%
P/EPS -31.45 37.50 8.36 21.36 36.59 -4.32 -36.27 -9.07%
EY -3.18 2.67 11.96 4.68 2.73 -23.15 -2.76 9.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.26 0.48 0.50 0.42 1.00 -44.84%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 24/06/09 25/03/09 23/12/08 25/09/08 25/06/08 27/03/08 31/12/07 -
Price 0.31 0.45 0.32 0.34 0.34 0.43 0.84 -
P/RPS 0.71 1.07 0.59 0.64 0.75 1.14 2.61 -58.04%
P/EPS -25.00 37.50 10.70 16.50 27.64 -5.02 -30.46 -12.34%
EY -4.00 2.67 9.34 6.06 3.62 -19.92 -3.28 14.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.46 0.33 0.37 0.38 0.48 0.84 -46.39%

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