[MIECO] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 94.12%
YoY- -13.54%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 173,022 154,115 123,171 108,845 84,953 79,902 68,131 16.79%
PBT -7,356 4,736 7,579 16,654 14,601 14,296 11,061 -
Tax 1,573 -2,137 -4,973 -4,275 -284 -2,809 -1,862 -
NP -5,783 2,599 2,606 12,379 14,317 11,487 9,199 -
-
NP to SH -5,783 2,599 2,606 12,379 14,317 11,487 9,199 -
-
Tax Rate - 45.12% 65.62% 25.67% 1.95% 19.65% 16.83% -
Total Cost 178,805 151,516 120,565 96,466 70,636 68,415 58,932 20.30%
-
Net Worth 350,471 354,218 363,579 357,288 329,584 323,400 308,568 2.14%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 350,471 354,218 363,579 357,288 329,584 323,400 308,568 2.14%
NOSH 209,863 209,596 210,161 210,169 209,926 210,000 209,910 -0.00%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -3.34% 1.69% 2.12% 11.37% 16.85% 14.38% 13.50% -
ROE -1.65% 0.73% 0.72% 3.46% 4.34% 3.55% 2.98% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 82.45 73.53 58.61 51.79 40.47 38.05 32.46 16.80%
EPS -2.75 1.24 1.24 5.89 6.82 5.47 4.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.69 1.73 1.70 1.57 1.54 1.47 2.14%
Adjusted Per Share Value based on latest NOSH - 209,860
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 17.30 15.41 12.32 10.88 8.50 7.99 6.81 16.80%
EPS -0.58 0.26 0.26 1.24 1.43 1.15 0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3505 0.3542 0.3636 0.3573 0.3296 0.3234 0.3086 2.14%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.02 1.09 2.16 2.77 1.29 1.18 0.89 -
P/RPS 1.24 1.48 3.69 5.35 3.19 3.10 2.74 -12.37%
P/EPS -37.02 87.90 174.19 47.03 18.91 21.57 20.31 -
EY -2.70 1.14 0.57 2.13 5.29 4.64 4.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.64 1.25 1.63 0.82 0.77 0.61 0.00%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 24/08/07 28/08/06 29/08/05 20/08/04 25/08/03 15/08/02 20/07/01 -
Price 0.88 0.99 1.90 2.42 1.79 1.16 1.03 -
P/RPS 1.07 1.35 3.24 4.67 4.42 3.05 3.17 -16.55%
P/EPS -31.93 79.84 153.23 41.09 26.25 21.21 23.50 -
EY -3.13 1.25 0.65 2.43 3.81 4.72 4.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.59 1.10 1.42 1.14 0.75 0.70 -4.52%

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