[MIECO] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 74.0%
YoY- -10.5%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 123,171 57,763 236,656 172,573 108,845 49,642 182,319 -23.02%
PBT 7,579 7,307 38,418 28,115 16,654 7,327 29,632 -59.74%
Tax -4,973 -4,821 -7,930 -6,575 -4,275 -950 2,139 -
NP 2,606 2,486 30,488 21,540 12,379 6,377 31,771 -81.15%
-
NP to SH 2,606 2,486 30,488 21,540 12,379 6,377 31,771 -81.15%
-
Tax Rate 65.62% 65.98% 20.64% 23.39% 25.67% 12.97% -7.22% -
Total Cost 120,565 55,277 206,168 151,033 96,466 43,265 150,548 -13.77%
-
Net Worth 363,579 379,220 375,850 367,397 357,288 352,413 346,478 3.26%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 15,747 - - - 15,749 -
Div Payout % - - 51.65% - - - 49.57% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 363,579 379,220 375,850 367,397 357,288 352,413 346,478 3.26%
NOSH 210,161 210,677 209,972 209,941 210,169 209,769 209,986 0.05%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 2.12% 4.30% 12.88% 12.48% 11.37% 12.85% 17.43% -
ROE 0.72% 0.66% 8.11% 5.86% 3.46% 1.81% 9.17% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 58.61 27.42 112.71 82.20 51.79 23.66 86.82 -23.06%
EPS 1.24 1.18 14.52 10.26 5.89 3.04 15.13 -81.16%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 7.50 -
NAPS 1.73 1.80 1.79 1.75 1.70 1.68 1.65 3.20%
Adjusted Per Share Value based on latest NOSH - 210,114
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 12.32 5.78 23.67 17.26 10.88 4.96 18.23 -23.00%
EPS 0.26 0.25 3.05 2.15 1.24 0.64 3.18 -81.19%
DPS 0.00 0.00 1.57 0.00 0.00 0.00 1.57 -
NAPS 0.3636 0.3792 0.3759 0.3674 0.3573 0.3524 0.3465 3.26%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.16 2.20 2.52 2.55 2.77 2.72 2.20 -
P/RPS 3.69 8.02 2.24 3.10 5.35 11.49 2.53 28.63%
P/EPS 174.19 186.44 17.36 24.85 47.03 89.47 14.54 424.36%
EY 0.57 0.54 5.76 4.02 2.13 1.12 6.88 -81.02%
DY 0.00 0.00 2.98 0.00 0.00 0.00 3.41 -
P/NAPS 1.25 1.22 1.41 1.46 1.63 1.62 1.33 -4.05%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 24/05/05 25/02/05 26/11/04 20/08/04 24/05/04 26/02/04 -
Price 1.90 1.85 2.31 2.70 2.42 2.39 2.95 -
P/RPS 3.24 6.75 2.05 3.28 4.67 10.10 3.40 -3.16%
P/EPS 153.23 156.78 15.91 26.32 41.09 78.62 19.50 295.74%
EY 0.65 0.64 6.29 3.80 2.43 1.27 5.13 -74.80%
DY 0.00 0.00 3.25 0.00 0.00 0.00 2.54 -
P/NAPS 1.10 1.03 1.29 1.54 1.42 1.42 1.79 -27.74%

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