[MCEHLDG] YoY Quarter Result on 31-Jan-2003 [#2]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
27-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jan-2003 [#2]
Profit Trend
QoQ- -55.26%
YoY- -61.51%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Quarter Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 12,719 15,032 9,433 10,551 16,762 12,940 14,228 -1.84%
PBT 917 1,549 585 1,200 3,352 2,312 2,978 -17.81%
Tax 3 -398 -134 -239 -855 -704 -851 -
NP 920 1,151 451 961 2,497 1,608 2,127 -13.02%
-
NP to SH 892 1,151 451 961 2,497 1,608 2,127 -13.47%
-
Tax Rate -0.33% 25.69% 22.91% 19.92% 25.51% 30.45% 28.58% -
Total Cost 11,799 13,881 8,982 9,590 14,265 11,332 12,101 -0.41%
-
Net Worth 86,784 84,436 80,472 78,627 78,477 69,706 64,683 5.01%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div - - 4,421 - - - - -
Div Payout % - - 980.39% - - - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 86,784 84,436 80,472 78,627 78,477 69,706 64,683 5.01%
NOSH 44,504 44,440 44,215 43,681 39,634 39,605 39,682 1.92%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 7.23% 7.66% 4.78% 9.11% 14.90% 12.43% 14.95% -
ROE 1.03% 1.36% 0.56% 1.22% 3.18% 2.31% 3.29% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 28.58 33.83 21.33 24.15 42.29 32.67 35.85 -3.70%
EPS 2.01 2.59 1.02 2.20 6.30 4.06 5.36 -15.06%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.90 1.82 1.80 1.98 1.76 1.63 3.02%
Adjusted Per Share Value based on latest NOSH - 43,681
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 10.29 12.16 7.63 8.54 13.56 10.47 11.51 -1.84%
EPS 0.72 0.93 0.36 0.78 2.02 1.30 1.72 -13.49%
DPS 0.00 0.00 3.58 0.00 0.00 0.00 0.00 -
NAPS 0.7022 0.6832 0.6512 0.6362 0.635 0.564 0.5234 5.01%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 1.22 1.32 1.68 1.92 2.35 1.97 2.95 -
P/RPS 4.27 3.90 7.87 7.95 5.56 6.03 8.23 -10.35%
P/EPS 60.87 50.97 164.71 87.27 37.30 48.52 55.04 1.69%
EY 1.64 1.96 0.61 1.15 2.68 2.06 1.82 -1.71%
DY 0.00 0.00 5.95 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.69 0.92 1.07 1.19 1.12 1.81 -16.11%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 30/03/06 31/03/05 30/03/04 27/03/03 29/03/02 29/03/01 29/03/00 -
Price 1.10 1.20 1.63 1.66 2.18 1.36 3.78 -
P/RPS 3.85 3.55 7.64 6.87 5.15 4.16 10.54 -15.43%
P/EPS 54.88 46.33 159.80 75.45 34.60 33.50 70.52 -4.08%
EY 1.82 2.16 0.63 1.33 2.89 2.99 1.42 4.21%
DY 0.00 0.00 6.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.63 0.90 0.92 1.10 0.77 2.32 -21.07%

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