[MIECO] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 27.28%
YoY- 18.93%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 124,963 79,902 37,996 139,788 102,882 68,131 31,568 150.03%
PBT 23,325 14,296 6,875 20,070 15,584 11,061 5,748 154.19%
Tax -1,016 -2,809 -1,700 -150 66 -1,862 -1,170 -8.97%
NP 22,309 11,487 5,175 19,920 15,650 9,199 4,578 187.15%
-
NP to SH 22,309 11,487 5,175 19,920 15,650 9,199 4,578 187.15%
-
Tax Rate 4.36% 19.65% 24.73% 0.75% -0.42% 16.83% 20.35% -
Total Cost 102,654 68,415 32,821 119,868 87,232 58,932 26,990 143.46%
-
Net Worth 210,090 323,400 317,652 312,758 315,100 308,568 304,304 -21.86%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 7,346 - - - -
Div Payout % - - - 36.88% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 210,090 323,400 317,652 312,758 315,100 308,568 304,304 -21.86%
NOSH 210,090 210,000 210,365 209,905 210,067 209,910 209,865 0.07%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 17.85% 14.38% 13.62% 14.25% 15.21% 13.50% 14.50% -
ROE 10.62% 3.55% 1.63% 6.37% 4.97% 2.98% 1.50% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 59.48 38.05 18.06 66.60 48.98 32.46 15.04 149.87%
EPS 10.62 5.47 2.46 9.49 7.45 4.38 2.18 187.09%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 1.00 1.54 1.51 1.49 1.50 1.47 1.45 -21.92%
Adjusted Per Share Value based on latest NOSH - 210,344
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 12.50 7.99 3.80 13.98 10.29 6.81 3.16 149.91%
EPS 2.23 1.15 0.52 1.99 1.57 0.92 0.46 186.16%
DPS 0.00 0.00 0.00 0.73 0.00 0.00 0.00 -
NAPS 0.2101 0.3234 0.3177 0.3128 0.3151 0.3086 0.3043 -21.86%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 1.04 1.18 1.19 0.93 0.80 0.89 0.73 -
P/RPS 1.75 3.10 6.59 1.40 1.63 2.74 4.85 -49.28%
P/EPS 9.79 21.57 48.37 9.80 10.74 20.31 33.46 -55.89%
EY 10.21 4.64 2.07 10.20 9.31 4.92 2.99 126.59%
DY 0.00 0.00 0.00 3.76 0.00 0.00 0.00 -
P/NAPS 1.04 0.77 0.79 0.62 0.53 0.61 0.50 62.87%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 21/11/02 15/08/02 23/05/02 26/02/02 24/10/01 20/07/01 29/05/01 -
Price 1.04 1.16 1.24 1.00 0.82 1.03 0.84 -
P/RPS 1.75 3.05 6.87 1.50 1.67 3.17 5.58 -53.80%
P/EPS 9.79 21.21 50.41 10.54 11.01 23.50 38.51 -59.83%
EY 10.21 4.72 1.98 9.49 9.09 4.25 2.60 148.69%
DY 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
P/NAPS 1.04 0.75 0.82 0.67 0.55 0.70 0.58 47.54%

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