[MIECO] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -129.06%
YoY- -105.27%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 308,230 271,920 258,986 268,025 246,342 231,052 236,656 19.32%
PBT 9,472 868 -6,423 3,797 15,158 29,228 38,418 -60.78%
Tax -4,274 -2,036 -1,755 -5,311 -9,946 -19,284 -7,930 -33.84%
NP 5,198 -1,168 -8,178 -1,514 5,212 9,944 30,488 -69.35%
-
NP to SH 5,198 -1,168 -8,178 -1,514 5,212 9,944 30,488 -69.35%
-
Tax Rate 45.12% 234.56% - 139.87% 65.62% 65.98% 20.64% -
Total Cost 303,032 273,088 267,164 269,539 241,130 221,108 206,168 29.36%
-
Net Worth 354,218 350,399 353,188 359,733 363,579 379,220 375,850 -3.88%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - 15,747 -
Div Payout % - - - - - - 51.65% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 354,218 350,399 353,188 359,733 363,579 379,220 375,850 -3.88%
NOSH 209,596 208,571 210,231 210,370 210,161 210,677 209,972 -0.11%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.69% -0.43% -3.16% -0.57% 2.12% 4.30% 12.88% -
ROE 1.47% -0.33% -2.32% -0.42% 1.43% 2.62% 8.11% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 147.06 130.37 123.19 127.41 117.22 109.67 112.71 19.46%
EPS 2.48 -0.56 -3.89 -0.72 2.48 4.72 14.52 -69.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.50 -
NAPS 1.69 1.68 1.68 1.71 1.73 1.80 1.79 -3.77%
Adjusted Per Share Value based on latest NOSH - 210,224
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 30.82 27.19 25.90 26.80 24.63 23.11 23.67 19.29%
EPS 0.52 -0.12 -0.82 -0.15 0.52 0.99 3.05 -69.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.57 -
NAPS 0.3542 0.3504 0.3532 0.3597 0.3636 0.3792 0.3759 -3.89%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.09 1.08 1.04 1.35 2.16 2.20 2.52 -
P/RPS 0.74 0.83 0.84 1.06 1.84 2.01 2.24 -52.30%
P/EPS 43.95 -192.86 -26.74 -187.50 87.10 46.61 17.36 86.07%
EY 2.28 -0.52 -3.74 -0.53 1.15 2.15 5.76 -46.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.98 -
P/NAPS 0.64 0.64 0.62 0.79 1.25 1.22 1.41 -41.02%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 26/05/06 24/02/06 22/11/05 29/08/05 24/05/05 25/02/05 -
Price 0.99 1.05 1.03 1.30 1.90 1.85 2.31 -
P/RPS 0.67 0.81 0.84 1.02 1.62 1.69 2.05 -52.64%
P/EPS 39.92 -187.50 -26.48 -180.56 76.61 39.19 15.91 84.96%
EY 2.51 -0.53 -3.78 -0.55 1.31 2.55 6.29 -45.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.25 -
P/NAPS 0.59 0.63 0.61 0.76 1.10 1.03 1.29 -40.72%

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