[MIECO] QoQ Annualized Quarter 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- -67.38%
YoY- -61.02%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 258,986 268,025 246,342 231,052 236,656 230,097 217,690 12.24%
PBT -6,423 3,797 15,158 29,228 38,418 37,486 33,308 -
Tax -1,755 -5,311 -9,946 -19,284 -7,930 -8,766 -8,550 -65.10%
NP -8,178 -1,514 5,212 9,944 30,488 28,720 24,758 -
-
NP to SH -8,178 -1,514 5,212 9,944 30,488 28,720 24,758 -
-
Tax Rate - 139.87% 65.62% 65.98% 20.64% 23.38% 25.67% -
Total Cost 267,164 269,539 241,130 221,108 206,168 201,377 192,932 24.16%
-
Net Worth 353,188 359,733 363,579 379,220 375,850 367,397 357,288 -0.76%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - 15,747 - - -
Div Payout % - - - - 51.65% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 353,188 359,733 363,579 379,220 375,850 367,397 357,288 -0.76%
NOSH 210,231 210,370 210,161 210,677 209,972 209,941 210,169 0.01%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -3.16% -0.57% 2.12% 4.30% 12.88% 12.48% 11.37% -
ROE -2.32% -0.42% 1.43% 2.62% 8.11% 7.82% 6.93% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 123.19 127.41 117.22 109.67 112.71 109.60 103.58 12.21%
EPS -3.89 -0.72 2.48 4.72 14.52 13.68 11.78 -
DPS 0.00 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 1.68 1.71 1.73 1.80 1.79 1.75 1.70 -0.78%
Adjusted Per Share Value based on latest NOSH - 210,677
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 25.90 26.80 24.63 23.11 23.67 23.01 21.77 12.24%
EPS -0.82 -0.15 0.52 0.99 3.05 2.87 2.48 -
DPS 0.00 0.00 0.00 0.00 1.57 0.00 0.00 -
NAPS 0.3532 0.3597 0.3636 0.3792 0.3759 0.3674 0.3573 -0.76%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.04 1.35 2.16 2.20 2.52 2.55 2.77 -
P/RPS 0.84 1.06 1.84 2.01 2.24 2.33 2.67 -53.64%
P/EPS -26.74 -187.50 87.10 46.61 17.36 18.64 23.51 -
EY -3.74 -0.53 1.15 2.15 5.76 5.36 4.25 -
DY 0.00 0.00 0.00 0.00 2.98 0.00 0.00 -
P/NAPS 0.62 0.79 1.25 1.22 1.41 1.46 1.63 -47.41%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 22/11/05 29/08/05 24/05/05 25/02/05 26/11/04 20/08/04 -
Price 1.03 1.30 1.90 1.85 2.31 2.70 2.42 -
P/RPS 0.84 1.02 1.62 1.69 2.05 2.46 2.34 -49.39%
P/EPS -26.48 -180.56 76.61 39.19 15.91 19.74 20.54 -
EY -3.78 -0.55 1.31 2.55 6.29 5.07 4.87 -
DY 0.00 0.00 0.00 0.00 3.25 0.00 0.00 -
P/NAPS 0.61 0.76 1.10 1.03 1.29 1.54 1.42 -42.97%

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