[MIECO] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 147.96%
YoY- 24.64%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 49,642 182,319 138,029 84,953 39,201 164,541 124,963 -45.93%
PBT 7,327 29,632 25,200 14,601 5,933 26,856 23,325 -53.75%
Tax -950 2,139 -1,134 -284 -159 -789 -1,016 -4.37%
NP 6,377 31,771 24,066 14,317 5,774 26,067 22,309 -56.57%
-
NP to SH 6,377 31,771 24,066 14,317 5,774 26,067 22,309 -56.57%
-
Tax Rate 12.97% -7.22% 4.50% 1.95% 2.68% 2.94% 4.36% -
Total Cost 43,265 150,548 113,963 70,636 33,427 138,474 102,654 -43.75%
-
Net Worth 352,413 346,478 340,199 329,584 331,742 325,574 210,090 41.13%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 15,749 - - - 10,502 - -
Div Payout % - 49.57% - - - 40.29% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 352,413 346,478 340,199 329,584 331,742 325,574 210,090 41.13%
NOSH 209,769 209,986 209,999 209,926 209,963 210,048 210,090 -0.10%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 12.85% 17.43% 17.44% 16.85% 14.73% 15.84% 17.85% -
ROE 1.81% 9.17% 7.07% 4.34% 1.74% 8.01% 10.62% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 23.66 86.82 65.73 40.47 18.67 78.33 59.48 -45.88%
EPS 3.04 15.13 11.46 6.82 2.75 12.41 10.62 -56.53%
DPS 0.00 7.50 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.68 1.65 1.62 1.57 1.58 1.55 1.00 41.27%
Adjusted Per Share Value based on latest NOSH - 209,901
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 4.96 18.23 13.80 8.50 3.92 16.45 12.50 -45.97%
EPS 0.64 3.18 2.41 1.43 0.58 2.61 2.23 -56.45%
DPS 0.00 1.57 0.00 0.00 0.00 1.05 0.00 -
NAPS 0.3524 0.3465 0.3402 0.3296 0.3317 0.3256 0.2101 41.12%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.72 2.20 1.94 1.29 1.01 1.10 1.04 -
P/RPS 11.49 2.53 2.95 3.19 5.41 1.40 1.75 250.23%
P/EPS 89.47 14.54 16.93 18.91 36.73 8.86 9.79 336.52%
EY 1.12 6.88 5.91 5.29 2.72 11.28 10.21 -77.05%
DY 0.00 3.41 0.00 0.00 0.00 4.55 0.00 -
P/NAPS 1.62 1.33 1.20 0.82 0.64 0.71 1.04 34.33%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 26/02/04 28/11/03 25/08/03 13/05/03 26/02/03 21/11/02 -
Price 2.39 2.95 2.02 1.79 1.02 1.03 1.04 -
P/RPS 10.10 3.40 3.07 4.42 5.46 1.31 1.75 221.40%
P/EPS 78.62 19.50 17.63 26.25 37.09 8.30 9.79 300.51%
EY 1.27 5.13 5.67 3.81 2.70 12.05 10.21 -75.05%
DY 0.00 2.54 0.00 0.00 0.00 4.85 0.00 -
P/NAPS 1.42 1.79 1.25 1.14 0.65 0.66 1.04 23.05%

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