[MCEHLDG] QoQ Quarter Result on 31-Oct-2004 [#1]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
30-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Oct-2004 [#1]
Profit Trend
QoQ- 93.43%
YoY- 16.93%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Quarter Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 14,384 15,198 15,032 13,380 14,256 11,809 9,433 32.51%
PBT 1,400 1,501 1,549 1,797 1,001 1,409 585 79.01%
Tax -821 -448 -398 -443 -301 -829 -134 235.20%
NP 579 1,053 1,151 1,354 700 580 451 18.14%
-
NP to SH 579 1,053 1,151 1,354 700 580 451 18.14%
-
Tax Rate 58.64% 29.85% 25.69% 24.65% 30.07% 58.84% 22.91% -
Total Cost 13,805 14,145 13,881 12,026 13,556 11,229 8,982 33.21%
-
Net Worth 83,286 82,196 84,436 83,459 81,006 81,022 80,472 2.32%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div 35 - - - 3,081 - 4,421 -96.03%
Div Payout % 6.15% - - - 440.25% - 980.39% -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 83,286 82,196 84,436 83,459 81,006 81,022 80,472 2.32%
NOSH 44,538 44,430 44,440 44,393 44,025 44,274 44,215 0.48%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 4.03% 6.93% 7.66% 10.12% 4.91% 4.91% 4.78% -
ROE 0.70% 1.28% 1.36% 1.62% 0.86% 0.72% 0.56% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 32.30 34.21 33.83 30.14 32.38 26.67 21.33 31.90%
EPS 1.30 2.37 2.59 3.05 1.59 1.31 1.02 17.56%
DPS 0.08 0.00 0.00 0.00 7.00 0.00 10.00 -96.01%
NAPS 1.87 1.85 1.90 1.88 1.84 1.83 1.82 1.82%
Adjusted Per Share Value based on latest NOSH - 44,393
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 11.64 12.30 12.17 10.83 11.54 9.56 7.63 32.55%
EPS 0.47 0.85 0.93 1.10 0.57 0.47 0.37 17.30%
DPS 0.03 0.00 0.00 0.00 2.49 0.00 3.58 -95.88%
NAPS 0.6741 0.6652 0.6834 0.6755 0.6556 0.6558 0.6513 2.32%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 1.14 1.43 1.32 1.34 1.35 1.55 1.68 -
P/RPS 3.53 4.18 3.90 4.45 4.17 5.81 7.87 -41.43%
P/EPS 87.69 60.34 50.97 43.93 84.91 118.32 164.71 -34.33%
EY 1.14 1.66 1.96 2.28 1.18 0.85 0.61 51.78%
DY 0.07 0.00 0.00 0.00 5.19 0.00 5.95 -94.84%
P/NAPS 0.61 0.77 0.69 0.71 0.73 0.85 0.92 -23.98%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/09/05 28/06/05 31/03/05 30/12/04 27/09/04 17/06/04 30/03/04 -
Price 1.08 1.10 1.20 1.57 1.33 1.45 1.63 -
P/RPS 3.34 3.22 3.55 5.21 4.11 5.44 7.64 -42.42%
P/EPS 83.08 46.41 46.33 51.48 83.65 110.69 159.80 -35.36%
EY 1.20 2.15 2.16 1.94 1.20 0.90 0.63 53.72%
DY 0.07 0.00 0.00 0.00 5.26 0.00 6.13 -94.94%
P/NAPS 0.58 0.59 0.63 0.84 0.72 0.79 0.90 -25.41%

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