[MCEHLDG] YoY Cumulative Quarter Result on 31-Oct-2012 [#1]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
21-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- -71.31%
YoY- -1.54%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Cumulative Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 22,406 20,326 27,073 29,944 28,621 23,726 22,118 0.21%
PBT 322 -2,206 2,563 3,962 4,428 2,438 2,062 -26.60%
Tax -179 348 -563 -873 -1,285 -726 -577 -17.71%
NP 143 -1,858 2,000 3,089 3,143 1,712 1,485 -32.28%
-
NP to SH 143 -1,844 2,014 3,132 3,181 1,769 1,482 -32.26%
-
Tax Rate 55.59% - 21.97% 22.03% 29.02% 29.78% 27.98% -
Total Cost 22,263 22,184 25,073 26,855 25,478 22,014 20,633 1.27%
-
Net Worth 93,867 95,190 95,266 70,168 61,474 52,532 42,769 13.99%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 93,867 95,190 95,266 70,168 61,474 52,532 42,769 13.99%
NOSH 44,405 44,405 44,405 44,405 44,415 44,447 44,371 0.01%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 0.64% -9.14% 7.39% 10.32% 10.98% 7.22% 6.71% -
ROE 0.15% -1.94% 2.11% 4.46% 5.17% 3.37% 3.47% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 50.46 45.77 60.97 67.43 64.44 53.38 49.85 0.20%
EPS 0.32 -4.15 4.54 7.05 7.16 3.98 3.34 -32.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1139 2.1437 2.1454 1.5802 1.3841 1.1819 0.9639 13.97%
Adjusted Per Share Value based on latest NOSH - 44,405
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 18.13 16.45 21.91 24.23 23.16 19.20 17.90 0.21%
EPS 0.12 -1.49 1.63 2.53 2.57 1.43 1.20 -31.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7597 0.7704 0.771 0.5679 0.4975 0.4252 0.3462 13.98%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.96 1.51 1.78 1.39 0.67 0.75 0.40 -
P/RPS 1.90 3.30 2.92 2.06 1.04 1.41 0.80 15.50%
P/EPS 298.10 -36.36 39.25 19.71 9.35 18.84 11.98 70.82%
EY 0.34 -2.75 2.55 5.07 10.69 5.31 8.35 -41.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.70 0.83 0.88 0.48 0.63 0.41 1.56%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 23/12/15 30/12/14 23/12/13 21/12/12 27/12/11 20/12/10 23/12/09 -
Price 0.84 1.29 1.68 1.35 0.67 0.75 0.50 -
P/RPS 1.66 2.82 2.76 2.00 1.04 1.41 1.00 8.80%
P/EPS 260.84 -31.06 37.04 19.14 9.35 18.84 14.97 60.97%
EY 0.38 -3.22 2.70 5.22 10.69 5.31 6.68 -37.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.60 0.78 0.85 0.48 0.63 0.52 -4.27%

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