[MIECO] YoY Annualized 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- 23.98%
YoY- 24.64%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 308,230 246,342 217,690 169,906 159,804 136,262 138,186 14.29%
PBT 9,472 15,158 33,308 29,202 28,592 22,122 29,020 -17.01%
Tax -4,274 -9,946 -8,550 -568 -5,618 -3,724 -860 30.61%
NP 5,198 5,212 24,758 28,634 22,974 18,398 28,160 -24.53%
-
NP to SH 5,198 5,212 24,758 28,634 22,974 18,398 28,160 -24.53%
-
Tax Rate 45.12% 65.62% 25.67% 1.95% 19.65% 16.83% 2.96% -
Total Cost 303,032 241,130 192,932 141,272 136,830 117,864 110,026 18.38%
-
Net Worth 354,218 363,579 357,288 329,584 323,400 308,568 304,716 2.53%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 354,218 363,579 357,288 329,584 323,400 308,568 304,716 2.53%
NOSH 209,596 210,161 210,169 209,926 210,000 209,910 210,149 -0.04%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1.69% 2.12% 11.37% 16.85% 14.38% 13.50% 20.38% -
ROE 1.47% 1.43% 6.93% 8.69% 7.10% 5.96% 9.24% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 147.06 117.22 103.58 80.94 76.10 64.91 65.76 14.34%
EPS 2.48 2.48 11.78 13.64 10.94 8.76 13.40 -24.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.73 1.70 1.57 1.54 1.47 1.45 2.58%
Adjusted Per Share Value based on latest NOSH - 209,901
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 30.82 24.63 21.77 16.99 15.98 13.63 13.82 14.29%
EPS 0.52 0.52 2.48 2.86 2.30 1.84 2.82 -24.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3542 0.3636 0.3573 0.3296 0.3234 0.3086 0.3047 2.53%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.09 2.16 2.77 1.29 1.18 0.89 1.30 -
P/RPS 0.74 1.84 2.67 1.59 1.55 1.37 1.98 -15.12%
P/EPS 43.95 87.10 23.51 9.46 10.79 10.15 9.70 28.62%
EY 2.28 1.15 4.25 10.57 9.27 9.85 10.31 -22.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.25 1.63 0.82 0.77 0.61 0.90 -5.52%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 29/08/05 20/08/04 25/08/03 15/08/02 20/07/01 28/08/00 -
Price 0.99 1.90 2.42 1.79 1.16 1.03 1.29 -
P/RPS 0.67 1.62 2.34 2.21 1.52 1.59 1.96 -16.37%
P/EPS 39.92 76.61 20.54 13.12 10.60 11.75 9.63 26.73%
EY 2.51 1.31 4.87 7.62 9.43 8.51 10.39 -21.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.10 1.42 1.14 0.75 0.70 0.89 -6.61%

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