[MIECO] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 25.29%
YoY- -139.51%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 357,501 330,424 302,906 289,930 269,203 258,986 265,102 22.08%
PBT 10,120 10,030 -612 -9,266 -13,513 -6,423 13,151 -16.03%
Tax -3,139 -3,535 -1,149 1,081 2,557 -1,755 -5,339 -29.84%
NP 6,981 6,495 -1,761 -8,185 -10,956 -8,178 7,812 -7.23%
-
NP to SH 6,981 6,495 -1,761 -8,185 -10,956 -8,178 7,812 -7.23%
-
Tax Rate 31.02% 35.24% - - - - 40.60% -
Total Cost 350,520 323,929 304,667 298,115 280,159 267,164 257,290 22.91%
-
Net Worth 302,100 357,920 356,203 354,042 350,399 353,151 359,484 -10.95%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 2,093 2,093 - - - - 15,753 -73.99%
Div Payout % 29.98% 32.23% - - - - 201.66% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 302,100 357,920 356,203 354,042 350,399 353,151 359,484 -10.95%
NOSH 176,666 209,310 209,531 209,492 208,571 210,208 210,224 -10.95%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 1.95% 1.97% -0.58% -2.82% -4.07% -3.16% 2.95% -
ROE 2.31% 1.81% -0.49% -2.31% -3.13% -2.32% 2.17% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 202.36 157.86 144.56 138.40 129.07 123.20 126.10 37.10%
EPS 3.95 3.10 -0.84 -3.91 -5.25 -3.89 3.72 4.08%
DPS 1.18 1.00 0.00 0.00 0.00 0.00 7.49 -70.86%
NAPS 1.71 1.71 1.70 1.69 1.68 1.68 1.71 0.00%
Adjusted Per Share Value based on latest NOSH - 209,492
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 35.75 33.04 30.29 28.99 26.92 25.90 26.51 22.08%
EPS 0.70 0.65 -0.18 -0.82 -1.10 -0.82 0.78 -6.96%
DPS 0.21 0.21 0.00 0.00 0.00 0.00 1.58 -73.98%
NAPS 0.3021 0.3579 0.3562 0.354 0.3504 0.3532 0.3595 -10.95%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.11 1.17 0.94 1.09 1.08 1.04 1.35 -
P/RPS 0.55 0.74 0.65 0.79 0.84 0.84 1.07 -35.85%
P/EPS 28.09 37.70 -111.85 -27.90 -20.56 -26.73 36.33 -15.77%
EY 3.56 2.65 -0.89 -3.58 -4.86 -3.74 2.75 18.79%
DY 1.07 0.85 0.00 0.00 0.00 0.00 5.55 -66.66%
P/NAPS 0.65 0.68 0.55 0.64 0.64 0.62 0.79 -12.20%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 26/02/07 17/11/06 28/08/06 26/05/06 24/02/06 22/11/05 -
Price 1.09 1.39 1.17 0.99 1.05 1.03 1.30 -
P/RPS 0.54 0.88 0.81 0.72 0.81 0.84 1.03 -35.00%
P/EPS 27.58 44.79 -139.21 -25.34 -19.99 -26.48 34.98 -14.66%
EY 3.63 2.23 -0.72 -3.95 -5.00 -3.78 2.86 17.24%
DY 1.09 0.72 0.00 0.00 0.00 0.00 5.76 -67.07%
P/NAPS 0.64 0.81 0.69 0.59 0.63 0.61 0.76 -10.83%

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