[MIECO] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 68.09%
YoY- 7.88%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 108,845 49,642 182,319 138,029 84,953 39,201 164,541 -24.09%
PBT 16,654 7,327 29,632 25,200 14,601 5,933 26,856 -27.30%
Tax -4,275 -950 2,139 -1,134 -284 -159 -789 208.80%
NP 12,379 6,377 31,771 24,066 14,317 5,774 26,067 -39.15%
-
NP to SH 12,379 6,377 31,771 24,066 14,317 5,774 26,067 -39.15%
-
Tax Rate 25.67% 12.97% -7.22% 4.50% 1.95% 2.68% 2.94% -
Total Cost 96,466 43,265 150,548 113,963 70,636 33,427 138,474 -21.43%
-
Net Worth 357,288 352,413 346,478 340,199 329,584 331,742 325,574 6.39%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 15,749 - - - 10,502 -
Div Payout % - - 49.57% - - - 40.29% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 357,288 352,413 346,478 340,199 329,584 331,742 325,574 6.39%
NOSH 210,169 209,769 209,986 209,999 209,926 209,963 210,048 0.03%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 11.37% 12.85% 17.43% 17.44% 16.85% 14.73% 15.84% -
ROE 3.46% 1.81% 9.17% 7.07% 4.34% 1.74% 8.01% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 51.79 23.66 86.82 65.73 40.47 18.67 78.33 -24.12%
EPS 5.89 3.04 15.13 11.46 6.82 2.75 12.41 -39.18%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 5.00 -
NAPS 1.70 1.68 1.65 1.62 1.57 1.58 1.55 6.35%
Adjusted Per Share Value based on latest NOSH - 210,107
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 10.88 4.96 18.23 13.80 8.50 3.92 16.45 -24.10%
EPS 1.24 0.64 3.18 2.41 1.43 0.58 2.61 -39.14%
DPS 0.00 0.00 1.57 0.00 0.00 0.00 1.05 -
NAPS 0.3573 0.3524 0.3465 0.3402 0.3296 0.3317 0.3256 6.39%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.77 2.72 2.20 1.94 1.29 1.01 1.10 -
P/RPS 5.35 11.49 2.53 2.95 3.19 5.41 1.40 144.62%
P/EPS 47.03 89.47 14.54 16.93 18.91 36.73 8.86 204.60%
EY 2.13 1.12 6.88 5.91 5.29 2.72 11.28 -67.11%
DY 0.00 0.00 3.41 0.00 0.00 0.00 4.55 -
P/NAPS 1.63 1.62 1.33 1.20 0.82 0.64 0.71 74.11%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/08/04 24/05/04 26/02/04 28/11/03 25/08/03 13/05/03 26/02/03 -
Price 2.42 2.39 2.95 2.02 1.79 1.02 1.03 -
P/RPS 4.67 10.10 3.40 3.07 4.42 5.46 1.31 133.54%
P/EPS 41.09 78.62 19.50 17.63 26.25 37.09 8.30 190.75%
EY 2.43 1.27 5.13 5.67 3.81 2.70 12.05 -65.64%
DY 0.00 0.00 2.54 0.00 0.00 0.00 4.85 -
P/NAPS 1.42 1.42 1.79 1.25 1.14 0.65 0.66 66.73%

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