[MIECO] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -12.76%
YoY- -17.84%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 350,312 357,501 269,203 244,777 192,760 165,460 145,764 15.72%
PBT -4,758 10,120 -13,513 38,398 31,026 25,915 23,235 -
Tax 3,365 -3,139 2,557 -11,801 1,348 -16 -1,173 -
NP -1,393 6,981 -10,956 26,597 32,374 25,899 22,062 -
-
NP to SH -1,393 6,981 -10,956 26,597 32,374 25,899 22,062 -
-
Tax Rate - 31.02% - 30.73% -4.34% 0.06% 5.05% -
Total Cost 351,705 350,520 280,159 218,180 160,386 139,561 123,702 19.00%
-
Net Worth 459,900 302,100 350,399 379,220 352,413 331,742 210,365 13.91%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - 2,093 - 15,753 15,745 10,497 7,362 -
Div Payout % - 29.98% - 59.23% 48.64% 40.53% 33.37% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 459,900 302,100 350,399 379,220 352,413 331,742 210,365 13.91%
NOSH 209,999 176,666 208,571 210,677 209,769 209,963 210,365 -0.02%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin -0.40% 1.95% -4.07% 10.87% 16.79% 15.65% 15.14% -
ROE -0.30% 2.31% -3.13% 7.01% 9.19% 7.81% 10.49% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 166.82 202.36 129.07 116.19 91.89 78.80 69.29 15.75%
EPS -0.66 3.95 -5.25 12.62 15.43 12.33 10.49 -
DPS 0.00 1.18 0.00 7.50 7.50 5.00 3.50 -
NAPS 2.19 1.71 1.68 1.80 1.68 1.58 1.00 13.94%
Adjusted Per Share Value based on latest NOSH - 210,677
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 35.03 35.75 26.92 24.48 19.28 16.55 14.58 15.71%
EPS -0.14 0.70 -1.10 2.66 3.24 2.59 2.21 -
DPS 0.00 0.21 0.00 1.58 1.57 1.05 0.74 -
NAPS 0.4599 0.3021 0.3504 0.3792 0.3524 0.3317 0.2104 13.90%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.53 1.11 1.08 2.20 2.72 1.01 1.19 -
P/RPS 0.32 0.55 0.84 1.89 2.96 1.28 1.72 -24.42%
P/EPS -79.90 28.09 -20.56 17.43 17.62 8.19 11.35 -
EY -1.25 3.56 -4.86 5.74 5.67 12.21 8.81 -
DY 0.00 1.07 0.00 3.41 2.76 4.95 2.94 -
P/NAPS 0.24 0.65 0.64 1.22 1.62 0.64 1.19 -23.40%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 23/05/08 25/05/07 26/05/06 24/05/05 24/05/04 13/05/03 23/05/02 -
Price 0.56 1.09 1.05 1.85 2.39 1.02 1.24 -
P/RPS 0.34 0.54 0.81 1.59 2.60 1.29 1.79 -24.16%
P/EPS -84.42 27.58 -19.99 14.65 15.49 8.27 11.82 -
EY -1.18 3.63 -5.00 6.82 6.46 12.09 8.46 -
DY 0.00 1.09 0.00 4.05 3.14 4.90 2.82 -
P/NAPS 0.26 0.64 0.63 1.03 1.42 0.65 1.24 -22.90%

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