[MIECO] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 103.19%
YoY- 564.88%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 173,022 95,057 330,424 244,939 154,115 67,980 258,986 -23.63%
PBT -7,356 307 10,030 8,659 4,736 217 -6,423 9.49%
Tax 1,573 -113 -3,535 -3,378 -2,137 -509 -1,755 -
NP -5,783 194 6,495 5,281 2,599 -292 -8,178 -20.67%
-
NP to SH -5,783 194 6,495 5,281 2,599 -292 -8,178 -20.67%
-
Tax Rate - 36.81% 35.24% 39.01% 45.12% 234.56% - -
Total Cost 178,805 94,863 323,929 239,658 151,516 68,272 267,164 -23.54%
-
Net Worth 350,471 302,100 359,432 357,677 354,218 350,399 353,188 -0.51%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 2,101 - - - - -
Div Payout % - - 32.36% - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 350,471 302,100 359,432 357,677 354,218 350,399 353,188 -0.51%
NOSH 209,863 176,666 210,194 210,398 209,596 208,571 210,231 -0.11%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -3.34% 0.20% 1.97% 2.16% 1.69% -0.43% -3.16% -
ROE -1.65% 0.06% 1.81% 1.48% 0.73% -0.08% -2.32% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 82.45 53.81 157.20 116.42 73.53 32.59 123.19 -23.54%
EPS -2.75 0.09 3.09 2.51 1.24 -0.14 -3.89 -20.69%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.71 1.71 1.70 1.69 1.68 1.68 -0.39%
Adjusted Per Share Value based on latest NOSH - 209,531
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 17.30 9.51 33.04 24.49 15.41 6.80 25.90 -23.64%
EPS -0.58 0.02 0.65 0.53 0.26 -0.03 -0.82 -20.66%
DPS 0.00 0.00 0.21 0.00 0.00 0.00 0.00 -
NAPS 0.3505 0.3021 0.3594 0.3577 0.3542 0.3504 0.3532 -0.51%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.02 1.11 1.17 0.94 1.09 1.08 1.04 -
P/RPS 1.24 2.06 0.74 0.81 1.48 3.31 0.84 29.73%
P/EPS -37.02 1,010.82 37.86 37.45 87.90 -771.43 -26.74 24.29%
EY -2.70 0.10 2.64 2.67 1.14 -0.13 -3.74 -19.57%
DY 0.00 0.00 0.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.65 0.68 0.55 0.64 0.64 0.62 -1.08%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 25/05/07 26/02/07 17/11/06 28/08/06 26/05/06 24/02/06 -
Price 0.88 1.09 1.39 1.17 0.99 1.05 1.03 -
P/RPS 1.07 2.03 0.88 1.01 1.35 3.22 0.84 17.56%
P/EPS -31.93 992.61 44.98 46.61 79.84 -750.00 -26.48 13.32%
EY -3.13 0.10 2.22 2.15 1.25 -0.13 -3.78 -11.85%
DY 0.00 0.00 0.72 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.64 0.81 0.69 0.59 0.63 0.61 -8.96%

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