[MCEHLDG] YoY Annualized Quarter Result on 31-Jan-2006 [#2]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
30-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jan-2006 [#2]
Profit Trend
QoQ- -7.73%
YoY- -22.28%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 85,738 61,878 35,772 52,694 56,824 41,020 53,466 8.18%
PBT 4,318 -8,550 -642 4,618 6,692 4,154 9,060 -11.60%
Tax -568 -1,648 -620 -556 -1,682 -936 -2,842 -23.51%
NP 3,750 -10,198 -1,262 4,062 5,010 3,218 6,218 -8.07%
-
NP to SH 3,724 -10,264 -1,196 3,894 5,010 3,218 6,218 -8.18%
-
Tax Rate 13.15% - - 12.04% 25.13% 22.53% 31.37% -
Total Cost 81,988 72,076 37,034 48,632 51,814 37,802 47,248 9.61%
-
Net Worth 43,105 39,511 77,518 86,592 84,388 80,449 78,488 -9.49%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div - - - - - 8,840 - -
Div Payout % - - - - - 274.73% - -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 43,105 39,511 77,518 86,592 84,388 80,449 78,488 -9.49%
NOSH 44,439 44,394 44,296 44,406 44,414 44,203 43,604 0.31%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 4.37% -16.48% -3.53% 7.71% 8.82% 7.84% 11.63% -
ROE 8.64% -25.98% -1.54% 4.50% 5.94% 4.00% 7.92% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 192.93 139.38 80.76 118.66 127.94 92.80 122.62 7.83%
EPS 8.38 -23.12 -2.70 8.76 11.28 7.28 14.26 -8.47%
DPS 0.00 0.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 0.97 0.89 1.75 1.95 1.90 1.82 1.80 -9.78%
Adjusted Per Share Value based on latest NOSH - 44,504
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 63.07 45.52 26.31 38.76 41.80 30.17 39.33 8.18%
EPS 2.74 -7.55 -0.88 2.86 3.69 2.37 4.57 -8.16%
DPS 0.00 0.00 0.00 0.00 0.00 6.50 0.00 -
NAPS 0.3171 0.2906 0.5702 0.637 0.6208 0.5918 0.5774 -9.49%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 -
Price 0.45 0.37 1.02 1.22 1.32 1.68 1.92 -
P/RPS 0.23 0.27 1.26 1.03 1.03 1.81 1.57 -27.37%
P/EPS 5.37 -1.60 -37.78 13.91 11.70 23.08 13.46 -14.18%
EY 18.62 -62.49 -2.65 7.19 8.55 4.33 7.43 16.53%
DY 0.00 0.00 0.00 0.00 0.00 11.90 0.00 -
P/NAPS 0.46 0.42 0.58 0.63 0.69 0.92 1.07 -13.11%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 25/03/09 27/03/08 29/03/07 30/03/06 31/03/05 30/03/04 27/03/03 -
Price 0.45 0.43 1.30 1.10 1.20 1.63 1.66 -
P/RPS 0.23 0.31 1.61 0.93 0.94 1.76 1.35 -25.52%
P/EPS 5.37 -1.86 -48.15 12.54 10.64 22.39 11.64 -12.08%
EY 18.62 -53.77 -2.08 7.97 9.40 4.47 8.59 13.74%
DY 0.00 0.00 0.00 0.00 0.00 12.27 0.00 -
P/NAPS 0.46 0.48 0.74 0.56 0.63 0.90 0.92 -10.90%

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