[MIECO] QoQ Cumulative 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- -143.59%
YoY- -105.27%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 154,115 67,980 258,986 201,019 123,171 57,763 236,656 -24.92%
PBT 4,736 217 -6,423 2,848 7,579 7,307 38,418 -75.32%
Tax -2,137 -509 -1,755 -3,984 -4,973 -4,821 -7,930 -58.37%
NP 2,599 -292 -8,178 -1,136 2,606 2,486 30,488 -80.71%
-
NP to SH 2,599 -292 -8,178 -1,136 2,606 2,486 30,488 -80.71%
-
Tax Rate 45.12% 234.56% - 139.89% 65.62% 65.98% 20.64% -
Total Cost 151,516 68,272 267,164 202,155 120,565 55,277 206,168 -18.60%
-
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 0.73% -0.08% -2.32% -0.32% 0.72% 0.66% 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 73.53 32.59 123.19 95.55 58.61 27.42 112.71 -24.83%
EPS 1.24 -0.14 -3.89 -0.54 1.24 1.18 14.52 -80.69%
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 15.41 6.80 25.90 20.10 12.32 5.78 23.67 -24.94%
EPS 0.26 -0.03 -0.82 -0.11 0.26 0.25 3.05 -80.71%
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 1.48 3.31 0.84 1.41 3.69 8.02 2.24 -24.19%
P/EPS 87.90 -771.43 -26.74 -250.00 174.19 186.44 17.36 195.74%
EY 1.14 -0.13 -3.74 -0.40 0.57 0.54 5.76 -66.13%
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 1.35 3.22 0.84 1.36 3.24 6.75 2.05 -24.36%
P/EPS 79.84 -750.00 -26.48 -240.74 153.23 156.78 15.91 193.97%
EY 1.25 -0.13 -3.78 -0.42 0.65 0.64 6.29 -66.04%
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