[MIECO] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
15-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 21.97%
YoY- 36.56%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 39,201 39,578 45,205 41,589 37,996 36,906 34,172 9.59%
PBT 5,933 3,532 9,029 7,421 6,875 4,486 4,248 24.97%
Tax -159 226 -301 -1,109 -1,700 -216 1,998 -
NP 5,774 3,758 8,728 6,312 5,175 4,270 6,246 -5.10%
-
NP to SH 5,774 3,758 8,728 6,312 5,175 4,270 6,246 -5.10%
-
Tax Rate 2.68% -6.40% 3.33% 14.94% 24.73% 4.81% -47.03% -
Total Cost 33,427 35,820 36,477 35,277 32,821 32,636 27,926 12.74%
-
Net Worth 331,742 325,413 210,238 322,939 317,652 313,413 315,454 3.41%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 10,497 - - - 7,362 - -
Div Payout % - 279.33% - - - 172.41% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 331,742 325,413 210,238 322,939 317,652 313,413 315,454 3.41%
NOSH 209,963 209,944 210,238 209,700 210,365 210,344 210,303 -0.10%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 14.73% 9.50% 19.31% 15.18% 13.62% 11.57% 18.28% -
ROE 1.74% 1.15% 4.15% 1.95% 1.63% 1.36% 1.98% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 18.67 18.85 21.50 19.83 18.06 17.55 16.25 9.70%
EPS 2.75 1.79 4.16 3.01 2.46 2.03 2.97 -5.00%
DPS 0.00 5.00 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.58 1.55 1.00 1.54 1.51 1.49 1.50 3.52%
Adjusted Per Share Value based on latest NOSH - 209,700
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 3.92 3.96 4.52 4.16 3.80 3.69 3.42 9.53%
EPS 0.58 0.38 0.87 0.63 0.52 0.43 0.62 -4.35%
DPS 0.00 1.05 0.00 0.00 0.00 0.74 0.00 -
NAPS 0.3317 0.3254 0.2102 0.3229 0.3177 0.3134 0.3155 3.39%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 1.01 1.10 1.04 1.18 1.19 0.93 0.80 -
P/RPS 5.41 5.84 4.84 5.95 6.59 5.30 4.92 6.54%
P/EPS 36.73 61.45 25.05 39.20 48.37 45.81 26.94 22.97%
EY 2.72 1.63 3.99 2.55 2.07 2.18 3.71 -18.70%
DY 0.00 4.55 0.00 0.00 0.00 3.76 0.00 -
P/NAPS 0.64 0.71 1.04 0.77 0.79 0.62 0.53 13.41%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 13/05/03 26/02/03 21/11/02 15/08/02 23/05/02 26/02/02 24/10/01 -
Price 1.02 1.03 1.04 1.16 1.24 1.00 0.82 -
P/RPS 5.46 5.46 4.84 5.85 6.87 5.70 5.05 5.34%
P/EPS 37.09 57.54 25.05 38.54 50.41 49.26 27.61 21.76%
EY 2.70 1.74 3.99 2.59 1.98 2.03 3.62 -17.77%
DY 0.00 4.85 0.00 0.00 0.00 3.50 0.00 -
P/NAPS 0.65 0.66 1.04 0.75 0.82 0.67 0.55 11.79%

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