[MIECO] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 32.02%
YoY- 21.88%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 172,573 108,845 49,642 182,319 138,029 84,953 39,201 167.88%
PBT 28,115 16,654 7,327 29,632 25,200 14,601 5,933 181.32%
Tax -6,575 -4,275 -950 2,139 -1,134 -284 -159 1087.73%
NP 21,540 12,379 6,377 31,771 24,066 14,317 5,774 139.95%
-
NP to SH 21,540 12,379 6,377 31,771 24,066 14,317 5,774 139.95%
-
Tax Rate 23.39% 25.67% 12.97% -7.22% 4.50% 1.95% 2.68% -
Total Cost 151,033 96,466 43,265 150,548 113,963 70,636 33,427 172.55%
-
Net Worth 367,397 357,288 352,413 346,478 340,199 329,584 331,742 7.02%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 15,749 - - - -
Div Payout % - - - 49.57% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 367,397 357,288 352,413 346,478 340,199 329,584 331,742 7.02%
NOSH 209,941 210,169 209,769 209,986 209,999 209,926 209,963 -0.00%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 12.48% 11.37% 12.85% 17.43% 17.44% 16.85% 14.73% -
ROE 5.86% 3.46% 1.81% 9.17% 7.07% 4.34% 1.74% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 82.20 51.79 23.66 86.82 65.73 40.47 18.67 167.90%
EPS 10.26 5.89 3.04 15.13 11.46 6.82 2.75 139.97%
DPS 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 1.75 1.70 1.68 1.65 1.62 1.57 1.58 7.03%
Adjusted Per Share Value based on latest NOSH - 209,945
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 17.26 10.88 4.96 18.23 13.80 8.50 3.92 167.91%
EPS 2.15 1.24 0.64 3.18 2.41 1.43 0.58 138.94%
DPS 0.00 0.00 0.00 1.57 0.00 0.00 0.00 -
NAPS 0.3674 0.3573 0.3524 0.3465 0.3402 0.3296 0.3317 7.03%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.55 2.77 2.72 2.20 1.94 1.29 1.01 -
P/RPS 3.10 5.35 11.49 2.53 2.95 3.19 5.41 -30.94%
P/EPS 24.85 47.03 89.47 14.54 16.93 18.91 36.73 -22.87%
EY 4.02 2.13 1.12 6.88 5.91 5.29 2.72 29.65%
DY 0.00 0.00 0.00 3.41 0.00 0.00 0.00 -
P/NAPS 1.46 1.63 1.62 1.33 1.20 0.82 0.64 73.03%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 20/08/04 24/05/04 26/02/04 28/11/03 25/08/03 13/05/03 -
Price 2.70 2.42 2.39 2.95 2.02 1.79 1.02 -
P/RPS 3.28 4.67 10.10 3.40 3.07 4.42 5.46 -28.73%
P/EPS 26.32 41.09 78.62 19.50 17.63 26.25 37.09 -20.39%
EY 3.80 2.43 1.27 5.13 5.67 3.81 2.70 25.50%
DY 0.00 0.00 0.00 2.54 0.00 0.00 0.00 -
P/NAPS 1.54 1.42 1.42 1.79 1.25 1.14 0.65 77.44%

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