[MIECO] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -19.71%
YoY- 10.44%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 380,228 271,920 231,052 198,568 156,804 151,984 126,272 20.15%
PBT 1,228 868 29,228 29,308 23,732 27,500 22,992 -38.61%
Tax -452 -2,036 -19,284 -3,800 -636 -6,800 -4,680 -32.25%
NP 776 -1,168 9,944 25,508 23,096 20,700 18,312 -40.94%
-
NP to SH 776 -1,168 9,944 25,508 23,096 20,700 18,312 -40.94%
-
Tax Rate 36.81% 234.56% 65.98% 12.97% 2.68% 24.73% 20.35% -
Total Cost 379,452 273,088 221,108 173,060 133,708 131,284 107,960 23.29%
-
Net Worth 302,100 350,399 379,220 352,413 331,742 317,652 304,304 -0.12%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 302,100 350,399 379,220 352,413 331,742 317,652 304,304 -0.12%
NOSH 176,666 208,571 210,677 209,769 209,963 210,365 209,865 -2.82%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 0.20% -0.43% 4.30% 12.85% 14.73% 13.62% 14.50% -
ROE 0.26% -0.33% 2.62% 7.24% 6.96% 6.52% 6.02% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 215.22 130.37 109.67 94.66 74.68 72.25 60.17 23.65%
EPS 0.36 -0.56 4.72 12.16 11.00 9.84 8.72 -41.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.68 1.80 1.68 1.58 1.51 1.45 2.78%
Adjusted Per Share Value based on latest NOSH - 209,769
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 38.02 27.19 23.11 19.86 15.68 15.20 12.63 20.15%
EPS 0.08 -0.12 0.99 2.55 2.31 2.07 1.83 -40.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3021 0.3504 0.3792 0.3524 0.3317 0.3177 0.3043 -0.12%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.11 1.08 2.20 2.72 1.01 1.19 0.73 -
P/RPS 0.52 0.83 2.01 2.87 1.35 1.65 1.21 -13.12%
P/EPS 252.71 -192.86 46.61 22.37 9.18 12.09 8.37 76.41%
EY 0.40 -0.52 2.15 4.47 10.89 8.27 11.95 -43.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.64 1.22 1.62 0.64 0.79 0.50 4.46%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 26/05/06 24/05/05 24/05/04 13/05/03 23/05/02 29/05/01 -
Price 1.09 1.05 1.85 2.39 1.02 1.24 0.84 -
P/RPS 0.51 0.81 1.69 2.52 1.37 1.72 1.40 -15.48%
P/EPS 248.15 -187.50 39.19 19.65 9.27 12.60 9.63 71.82%
EY 0.40 -0.53 2.55 5.09 10.78 7.94 10.39 -41.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.63 1.03 1.42 0.65 0.82 0.58 1.65%

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