[MIECO] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -204.69%
YoY- -126.82%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 302,906 289,930 269,203 258,986 265,102 250,982 244,777 15.24%
PBT -612 -9,266 -13,513 -6,423 13,151 29,343 38,398 -
Tax -1,149 1,081 2,557 -1,755 -5,339 -8,628 -11,801 -78.80%
NP -1,761 -8,185 -10,956 -8,178 7,812 20,715 26,597 -
-
NP to SH -1,761 -8,185 -10,956 -8,178 7,812 20,715 26,597 -
-
Tax Rate - - - - 40.60% 29.40% 30.73% -
Total Cost 304,667 298,115 280,159 267,164 257,290 230,267 218,180 24.90%
-
Net Worth 356,203 354,042 350,399 353,151 359,484 346,000 379,220 -4.08%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - 15,753 15,753 15,753 -
Div Payout % - - - - 201.66% 76.05% 59.23% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 356,203 354,042 350,399 353,151 359,484 346,000 379,220 -4.08%
NOSH 209,531 209,492 208,571 210,208 210,224 200,000 210,677 -0.36%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -0.58% -2.82% -4.07% -3.16% 2.95% 8.25% 10.87% -
ROE -0.49% -2.31% -3.13% -2.32% 2.17% 5.99% 7.01% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 144.56 138.40 129.07 123.20 126.10 125.49 116.19 15.66%
EPS -0.84 -3.91 -5.25 -3.89 3.72 10.36 12.62 -
DPS 0.00 0.00 0.00 0.00 7.49 7.88 7.50 -
NAPS 1.70 1.69 1.68 1.68 1.71 1.73 1.80 -3.73%
Adjusted Per Share Value based on latest NOSH - 210,208
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 30.29 28.99 26.92 25.90 26.51 25.10 24.48 15.23%
EPS -0.18 -0.82 -1.10 -0.82 0.78 2.07 2.66 -
DPS 0.00 0.00 0.00 0.00 1.58 1.58 1.58 -
NAPS 0.3562 0.354 0.3504 0.3532 0.3595 0.346 0.3792 -4.08%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.94 1.09 1.08 1.04 1.35 2.16 2.20 -
P/RPS 0.65 0.79 0.84 0.84 1.07 1.72 1.89 -50.88%
P/EPS -111.85 -27.90 -20.56 -26.73 36.33 20.85 17.43 -
EY -0.89 -3.58 -4.86 -3.74 2.75 4.80 5.74 -
DY 0.00 0.00 0.00 0.00 5.55 3.65 3.41 -
P/NAPS 0.55 0.64 0.64 0.62 0.79 1.25 1.22 -41.17%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 28/08/06 26/05/06 24/02/06 22/11/05 29/08/05 24/05/05 -
Price 1.17 0.99 1.05 1.03 1.30 1.90 1.85 -
P/RPS 0.81 0.72 0.81 0.84 1.03 1.51 1.59 -36.18%
P/EPS -139.21 -25.34 -19.99 -26.48 34.98 18.34 14.65 -
EY -0.72 -3.95 -5.00 -3.78 2.86 5.45 6.82 -
DY 0.00 0.00 0.00 0.00 5.76 4.15 4.05 -
P/NAPS 0.69 0.59 0.63 0.61 0.76 1.10 1.03 -23.42%

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