[MCEHLDG] QoQ Quarter Result on 31-Jul-2013 [#4]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- -90.16%
YoY- -42.79%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 22,789 28,647 27,073 28,170 23,913 27,146 29,944 -16.68%
PBT 4,235 1,014 2,563 2,596 21,172 3,856 3,962 4.55%
Tax 554 -408 -563 -619 -423 -471 -873 -
NP 4,789 606 2,000 1,977 20,749 3,385 3,089 34.06%
-
NP to SH 4,720 639 2,014 2,003 20,349 3,396 3,132 31.54%
-
Tax Rate -13.08% 40.24% 21.97% 23.84% 2.00% 12.21% 22.03% -
Total Cost 18,000 28,041 25,073 26,193 3,164 23,761 26,855 -23.46%
-
Net Worth 96,629 91,909 95,266 93,254 92,579 72,233 70,168 23.85%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - 13 - 39 - 13 - -
Div Payout % - 2.08% - 2.00% - 0.39% - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 96,629 91,909 95,266 93,254 92,579 72,233 70,168 23.85%
NOSH 44,405 44,405 44,405 44,405 44,405 44,405 44,405 0.00%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 21.01% 2.12% 7.39% 7.02% 86.77% 12.47% 10.32% -
ROE 4.88% 0.70% 2.11% 2.15% 21.98% 4.70% 4.46% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 51.32 64.51 60.97 63.44 53.85 61.13 67.43 -16.68%
EPS 10.63 1.44 4.54 4.51 45.83 7.65 7.05 31.58%
DPS 0.00 0.03 0.00 0.09 0.00 0.03 0.00 -
NAPS 2.1761 2.0698 2.1454 2.1001 2.0849 1.6267 1.5802 23.85%
Adjusted Per Share Value based on latest NOSH - 44,405
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 18.44 23.18 21.91 22.79 19.35 21.97 24.23 -16.68%
EPS 3.82 0.52 1.63 1.62 16.47 2.75 2.53 31.71%
DPS 0.00 0.01 0.00 0.03 0.00 0.01 0.00 -
NAPS 0.7819 0.7437 0.7709 0.7546 0.7491 0.5845 0.5678 23.84%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 1.50 1.61 1.78 1.80 1.54 1.45 1.39 -
P/RPS 2.92 2.50 2.92 2.84 2.86 2.37 2.06 26.26%
P/EPS 14.11 111.88 39.25 39.90 3.36 18.96 19.71 -20.02%
EY 7.09 0.89 2.55 2.51 29.76 5.27 5.07 25.12%
DY 0.00 0.02 0.00 0.05 0.00 0.02 0.00 -
P/NAPS 0.69 0.78 0.83 0.86 0.74 0.89 0.88 -15.00%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 26/06/14 26/03/14 23/12/13 27/09/13 24/06/13 29/03/13 21/12/12 -
Price 1.48 1.70 1.68 1.96 1.85 1.60 1.35 -
P/RPS 2.88 2.64 2.76 3.09 3.44 2.62 2.00 27.60%
P/EPS 13.92 118.14 37.04 43.45 4.04 20.92 19.14 -19.17%
EY 7.18 0.85 2.70 2.30 24.77 4.78 5.22 23.75%
DY 0.00 0.02 0.00 0.05 0.00 0.02 0.00 -
P/NAPS 0.68 0.82 0.78 0.93 0.89 0.98 0.85 -13.85%

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