[MIECO] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 96.43%
YoY- -111.75%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 330,424 244,939 154,115 67,980 258,986 201,019 123,171 92.72%
PBT 10,030 8,659 4,736 217 -6,423 2,848 7,579 20.47%
Tax -3,535 -3,378 -2,137 -509 -1,755 -3,984 -4,973 -20.30%
NP 6,495 5,281 2,599 -292 -8,178 -1,136 2,606 83.51%
-
NP to SH 6,495 5,281 2,599 -292 -8,178 -1,136 2,606 83.51%
-
Tax Rate 35.24% 39.01% 45.12% 234.56% - 139.89% 65.62% -
Total Cost 323,929 239,658 151,516 68,272 267,164 202,155 120,565 92.91%
-
Net Worth 359,432 357,677 354,218 350,399 353,188 359,733 363,579 -0.75%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 2,101 - - - - - - -
Div Payout % 32.36% - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 359,432 357,677 354,218 350,399 353,188 359,733 363,579 -0.75%
NOSH 210,194 210,398 209,596 208,571 210,231 210,370 210,161 0.01%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.97% 2.16% 1.69% -0.43% -3.16% -0.57% 2.12% -
ROE 1.81% 1.48% 0.73% -0.08% -2.32% -0.32% 0.72% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 157.20 116.42 73.53 32.59 123.19 95.55 58.61 92.69%
EPS 3.09 2.51 1.24 -0.14 -3.89 -0.54 1.24 83.49%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.70 1.69 1.68 1.68 1.71 1.73 -0.77%
Adjusted Per Share Value based on latest NOSH - 208,571
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 33.04 24.49 15.41 6.80 25.90 20.10 12.32 92.68%
EPS 0.65 0.53 0.26 -0.03 -0.82 -0.11 0.26 83.89%
DPS 0.21 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3594 0.3577 0.3542 0.3504 0.3532 0.3597 0.3636 -0.76%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.17 0.94 1.09 1.08 1.04 1.35 2.16 -
P/RPS 0.74 0.81 1.48 3.31 0.84 1.41 3.69 -65.63%
P/EPS 37.86 37.45 87.90 -771.43 -26.74 -250.00 174.19 -63.74%
EY 2.64 2.67 1.14 -0.13 -3.74 -0.40 0.57 177.08%
DY 0.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.55 0.64 0.64 0.62 0.79 1.25 -33.28%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 17/11/06 28/08/06 26/05/06 24/02/06 22/11/05 29/08/05 -
Price 1.39 1.17 0.99 1.05 1.03 1.30 1.90 -
P/RPS 0.88 1.01 1.35 3.22 0.84 1.36 3.24 -57.96%
P/EPS 44.98 46.61 79.84 -750.00 -26.48 -240.74 153.23 -55.73%
EY 2.22 2.15 1.25 -0.13 -3.78 -0.42 0.65 126.28%
DY 0.72 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.69 0.59 0.63 0.61 0.76 1.10 -18.40%

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