[MCEHLDG] YoY Annualized Quarter Result on 30-Apr-2013 [#3]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
24-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- 174.48%
YoY- 262.52%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 78,105 92,316 104,678 108,004 106,793 97,401 97,884 -3.68%
PBT -3,157 189 10,554 38,653 13,504 10,877 10,856 -
Tax 412 -337 -694 -2,356 -3,740 -3,102 -2,937 -
NP -2,745 -148 9,860 36,297 9,764 7,774 7,918 -
-
NP to SH -2,745 -92 9,830 35,836 9,885 7,836 7,876 -
-
Tax Rate - 178.31% 6.58% 6.10% 27.70% 28.52% 27.05% -
Total Cost 80,850 92,464 94,818 71,706 97,029 89,626 89,965 -1.76%
-
Net Worth 91,665 94,738 96,629 92,579 64,623 55,500 47,233 11.67%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - 17 17 17 1,480 - -
Div Payout % - - 0.18% 0.05% 0.18% 18.90% - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 91,665 94,738 96,629 92,579 64,623 55,500 47,233 11.67%
NOSH 44,405 44,405 44,405 44,405 44,417 44,421 44,413 -0.00%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin -3.51% -0.16% 9.42% 33.61% 9.14% 7.98% 8.09% -
ROE -2.99% -0.10% 10.17% 38.71% 15.30% 14.12% 16.67% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 175.89 207.90 235.74 243.22 240.43 219.26 220.39 -3.68%
EPS -6.19 -0.21 22.13 80.71 22.27 17.64 17.73 -
DPS 0.00 0.00 0.04 0.04 0.04 3.33 0.00 -
NAPS 2.0643 2.1335 2.1761 2.0849 1.4549 1.2494 1.0635 11.67%
Adjusted Per Share Value based on latest NOSH - 44,405
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 63.21 74.72 84.72 87.41 86.43 78.83 79.22 -3.68%
EPS -2.22 -0.07 7.96 29.00 8.00 6.34 6.37 -
DPS 0.00 0.00 0.01 0.01 0.01 1.20 0.00 -
NAPS 0.7419 0.7668 0.7821 0.7493 0.523 0.4492 0.3823 11.67%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.83 1.18 1.50 1.54 1.09 0.74 0.62 -
P/RPS 0.47 0.57 0.64 0.63 0.45 0.34 0.28 9.00%
P/EPS -13.43 -569.54 6.78 1.91 4.90 4.20 3.50 -
EY -7.45 -0.18 14.76 52.40 20.42 23.84 28.60 -
DY 0.00 0.00 0.03 0.03 0.04 4.50 0.00 -
P/NAPS 0.40 0.55 0.69 0.74 0.75 0.59 0.58 -5.99%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 21/06/16 29/06/15 26/06/14 24/06/13 28/06/12 30/06/11 29/06/10 -
Price 0.815 1.12 1.48 1.85 1.18 0.68 0.50 -
P/RPS 0.46 0.54 0.63 0.76 0.49 0.31 0.23 12.23%
P/EPS -13.18 -540.58 6.69 2.29 5.30 3.85 2.82 -
EY -7.59 -0.18 14.96 43.62 18.86 25.94 35.47 -
DY 0.00 0.00 0.03 0.02 0.03 4.90 0.00 -
P/NAPS 0.39 0.52 0.68 0.89 0.81 0.54 0.47 -3.05%

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