[MIECO] QoQ 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- 47.96%
YoY- 35.35%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Quarter 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 44,290 53,076 45,752 39,201 39,578 45,205 6.43%
PBT 7,327 4,432 10,599 8,668 5,933 3,532 9,029 -12.98%
Tax -950 3,273 -850 -125 -159 226 -301 115.01%
NP 6,377 7,705 9,749 8,543 5,774 3,758 8,728 -18.86%
-
NP to SH 6,377 7,705 9,749 8,543 5,774 3,758 8,728 -18.86%
-
Tax Rate 12.97% -73.85% 8.02% 1.44% 2.68% -6.40% 3.33% -
Total Cost 43,265 36,585 43,327 37,209 33,427 35,820 36,477 12.03%
-
Net Worth 352,413 346,410 340,374 329,545 331,742 325,413 210,238 41.06%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 15,745 - - - 10,497 - -
Div Payout % - 204.36% - - - 279.33% - -
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 352,413 346,410 340,374 329,545 331,742 325,413 210,238 41.06%
NOSH 209,769 209,945 210,107 209,901 209,963 209,944 210,238 -0.14%
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% 17.40% 18.37% 18.67% 14.73% 9.50% 19.31% -
ROE 1.81% 2.22% 2.86% 2.59% 1.74% 1.15% 4.15% -
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 21.10 25.26 21.80 18.67 18.85 21.50 6.58%
EPS 3.04 3.67 4.64 4.07 2.75 1.79 4.16 -18.85%
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 4.43 5.31 4.58 3.92 3.96 4.52 6.38%
EPS 0.64 0.77 0.97 0.85 0.58 0.38 0.87 -18.49%
DPS 0.00 1.57 0.00 0.00 0.00 1.05 0.00 -
NAPS 0.3524 0.3464 0.3404 0.3295 0.3317 0.3254 0.2102 41.08%
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 10.43 7.68 5.92 5.41 5.84 4.84 77.86%
P/EPS 89.47 59.95 41.81 31.70 36.73 61.45 25.05 133.47%
EY 1.12 1.67 2.39 3.16 2.72 1.63 3.99 -57.09%
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 13.98 8.00 8.21 5.46 5.46 4.84 63.22%
P/EPS 78.62 80.38 43.53 43.98 37.09 57.54 25.05 114.21%
EY 1.27 1.24 2.30 2.27 2.70 1.74 3.99 -53.34%
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