[MIECO] YoY 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- 47.96%
YoY- 35.35%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
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 86,135 65,408 59,203 45,752 41,589 36,563 36,568 15.34%
PBT 4,519 272 9,327 8,668 7,421 5,313 7,884 -8.85%
Tax -1,628 -152 -3,325 -125 -1,109 -691 -235 38.04%
NP 2,891 120 6,002 8,543 6,312 4,622 7,649 -14.96%
-
NP to SH 2,891 120 6,002 8,543 6,312 4,622 7,649 -14.96%
-
Tax Rate 36.03% 55.88% 35.65% 1.44% 14.94% 13.01% 2.98% -
Total Cost 83,244 65,288 53,201 37,209 35,277 31,941 28,919 19.25%
-
Net Worth 354,042 346,000 356,762 329,545 322,939 308,634 304,699 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 354,042 346,000 356,762 329,545 322,939 308,634 304,699 2.53%
NOSH 209,492 200,000 209,860 209,901 209,700 209,955 210,137 -0.05%
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 3.36% 0.18% 10.14% 18.67% 15.18% 12.64% 20.92% -
ROE 0.82% 0.03% 1.68% 2.59% 1.95% 1.50% 2.51% -
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 41.12 32.70 28.21 21.80 19.83 17.41 17.40 15.40%
EPS 1.38 0.06 2.86 4.07 3.01 2.20 3.64 -14.91%
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 8.61 6.54 5.92 4.58 4.16 3.66 3.66 15.31%
EPS 0.29 0.01 0.60 0.85 0.63 0.46 0.76 -14.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.354 0.346 0.3568 0.3295 0.3229 0.3086 0.3047 2.52%
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 2.65 6.60 9.82 5.92 5.95 5.11 7.47 -15.85%
P/EPS 78.99 3,600.00 96.85 31.70 39.20 40.43 35.71 14.13%
EY 1.27 0.03 1.03 3.16 2.55 2.47 2.80 -12.34%
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 2.41 5.81 8.58 8.21 5.85 5.91 7.41 -17.06%
P/EPS 71.74 3,166.67 84.62 43.98 38.54 46.79 35.44 12.46%
EY 1.39 0.03 1.18 2.27 2.59 2.14 2.82 -11.11%
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