[MIECO] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -5.88%
YoY- -29.74%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 57,763 64,083 63,728 59,203 49,642 44,290 53,076 5.79%
PBT 7,307 10,303 11,461 9,327 7,327 4,432 10,599 -21.94%
Tax -4,821 -1,355 -2,300 -3,325 -950 3,273 -850 217.70%
NP 2,486 8,948 9,161 6,002 6,377 7,705 9,749 -59.75%
-
NP to SH 2,486 8,948 9,161 6,002 6,377 7,705 9,749 -59.75%
-
Tax Rate 65.98% 13.15% 20.07% 35.65% 12.97% -73.85% 8.02% -
Total Cost 55,277 55,135 54,567 53,201 43,265 36,585 43,327 17.61%
-
Net Worth 379,220 375,984 367,700 356,762 352,413 346,410 340,374 7.46%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 15,753 - - - 15,745 - -
Div Payout % - 176.06% - - - 204.36% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 379,220 375,984 367,700 356,762 352,413 346,410 340,374 7.46%
NOSH 210,677 210,046 210,114 209,860 209,769 209,945 210,107 0.18%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 4.30% 13.96% 14.38% 10.14% 12.85% 17.40% 18.37% -
ROE 0.66% 2.38% 2.49% 1.68% 1.81% 2.22% 2.86% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 27.42 30.51 30.33 28.21 23.66 21.10 25.26 5.61%
EPS 1.18 4.26 4.36 2.86 3.04 3.67 4.64 -59.82%
DPS 0.00 7.50 0.00 0.00 0.00 7.50 0.00 -
NAPS 1.80 1.79 1.75 1.70 1.68 1.65 1.62 7.26%
Adjusted Per Share Value based on latest NOSH - 209,860
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 5.78 6.41 6.37 5.92 4.96 4.43 5.31 5.81%
EPS 0.25 0.89 0.92 0.60 0.64 0.77 0.97 -59.46%
DPS 0.00 1.58 0.00 0.00 0.00 1.57 0.00 -
NAPS 0.3792 0.376 0.3677 0.3568 0.3524 0.3464 0.3404 7.45%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.20 2.52 2.55 2.77 2.72 2.20 1.94 -
P/RPS 8.02 8.26 8.41 9.82 11.49 10.43 7.68 2.92%
P/EPS 186.44 59.15 58.49 96.85 89.47 59.95 41.81 170.67%
EY 0.54 1.69 1.71 1.03 1.12 1.67 2.39 -62.87%
DY 0.00 2.98 0.00 0.00 0.00 3.41 0.00 -
P/NAPS 1.22 1.41 1.46 1.63 1.62 1.33 1.20 1.10%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 24/05/05 25/02/05 26/11/04 20/08/04 24/05/04 26/02/04 28/11/03 -
Price 1.85 2.31 2.70 2.42 2.39 2.95 2.02 -
P/RPS 6.75 7.57 8.90 8.58 10.10 13.98 8.00 -10.69%
P/EPS 156.78 54.23 61.93 84.62 78.62 80.38 43.53 134.78%
EY 0.64 1.84 1.61 1.18 1.27 1.24 2.30 -57.34%
DY 0.00 3.25 0.00 0.00 0.00 2.54 0.00 -
P/NAPS 1.03 1.29 1.54 1.42 1.42 1.79 1.25 -12.09%

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