[MIECO] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -2.33%
YoY- 16.13%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 77,848 65,408 57,763 64,083 63,728 59,203 49,642 34.94%
PBT -4,731 272 7,307 10,303 11,461 9,327 7,327 -
Tax 989 -152 -4,821 -1,355 -2,300 -3,325 -950 -
NP -3,742 120 2,486 8,948 9,161 6,002 6,377 -
-
NP to SH -3,742 120 2,486 8,948 9,161 6,002 6,377 -
-
Tax Rate - 55.88% 65.98% 13.15% 20.07% 35.65% 12.97% -
Total Cost 81,590 65,288 55,277 55,135 54,567 53,201 43,265 52.58%
-
Net Worth 359,484 346,000 379,220 375,984 367,700 356,762 352,413 1.33%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 15,753 - - - -
Div Payout % - - - 176.06% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 359,484 346,000 379,220 375,984 367,700 356,762 352,413 1.33%
NOSH 210,224 200,000 210,677 210,046 210,114 209,860 209,769 0.14%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -4.81% 0.18% 4.30% 13.96% 14.38% 10.14% 12.85% -
ROE -1.04% 0.03% 0.66% 2.38% 2.49% 1.68% 1.81% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 37.03 32.70 27.42 30.51 30.33 28.21 23.66 34.76%
EPS -1.78 0.06 1.18 4.26 4.36 2.86 3.04 -
DPS 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 1.71 1.73 1.80 1.79 1.75 1.70 1.68 1.18%
Adjusted Per Share Value based on latest NOSH - 210,046
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 7.78 6.54 5.78 6.41 6.37 5.92 4.96 34.96%
EPS -0.37 0.01 0.25 0.89 0.92 0.60 0.64 -
DPS 0.00 0.00 0.00 1.58 0.00 0.00 0.00 -
NAPS 0.3595 0.346 0.3792 0.376 0.3677 0.3568 0.3524 1.33%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.35 2.16 2.20 2.52 2.55 2.77 2.72 -
P/RPS 3.65 6.60 8.02 8.26 8.41 9.82 11.49 -53.41%
P/EPS -75.84 3,600.00 186.44 59.15 58.49 96.85 89.47 -
EY -1.32 0.03 0.54 1.69 1.71 1.03 1.12 -
DY 0.00 0.00 0.00 2.98 0.00 0.00 0.00 -
P/NAPS 0.79 1.25 1.22 1.41 1.46 1.63 1.62 -38.01%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 22/11/05 29/08/05 24/05/05 25/02/05 26/11/04 20/08/04 24/05/04 -
Price 1.30 1.90 1.85 2.31 2.70 2.42 2.39 -
P/RPS 3.51 5.81 6.75 7.57 8.90 8.58 10.10 -50.53%
P/EPS -73.03 3,166.67 156.78 54.23 61.93 84.62 78.62 -
EY -1.37 0.03 0.64 1.84 1.61 1.18 1.27 -
DY 0.00 0.00 0.00 3.25 0.00 0.00 0.00 -
P/NAPS 0.76 1.10 1.03 1.29 1.54 1.42 1.42 -34.05%

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