[MIECO] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -95.17%
YoY- -98.0%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 67,980 57,967 77,848 65,408 57,763 64,083 63,728 4.40%
PBT 217 -9,271 -4,731 272 7,307 10,303 11,461 -92.91%
Tax -509 2,229 989 -152 -4,821 -1,355 -2,300 -63.44%
NP -292 -7,042 -3,742 120 2,486 8,948 9,161 -
-
NP to SH -292 -7,042 -3,742 120 2,486 8,948 9,161 -
-
Tax Rate 234.56% - - 55.88% 65.98% 13.15% 20.07% -
Total Cost 68,272 65,009 81,590 65,288 55,277 55,135 54,567 16.12%
-
Net Worth 350,399 353,151 359,484 346,000 379,220 375,984 367,700 -3.16%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - 15,753 - -
Div Payout % - - - - - 176.06% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 350,399 353,151 359,484 346,000 379,220 375,984 367,700 -3.16%
NOSH 208,571 210,208 210,224 200,000 210,677 210,046 210,114 -0.49%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -0.43% -12.15% -4.81% 0.18% 4.30% 13.96% 14.38% -
ROE -0.08% -1.99% -1.04% 0.03% 0.66% 2.38% 2.49% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 32.59 27.58 37.03 32.70 27.42 30.51 30.33 4.91%
EPS -0.14 -3.35 -1.78 0.06 1.18 4.26 4.36 -
DPS 0.00 0.00 0.00 0.00 0.00 7.50 0.00 -
NAPS 1.68 1.68 1.71 1.73 1.80 1.79 1.75 -2.68%
Adjusted Per Share Value based on latest NOSH - 200,000
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 6.80 5.80 7.78 6.54 5.78 6.41 6.37 4.45%
EPS -0.03 -0.70 -0.37 0.01 0.25 0.89 0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 1.58 0.00 -
NAPS 0.3504 0.3532 0.3595 0.346 0.3792 0.376 0.3677 -3.16%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.08 1.04 1.35 2.16 2.20 2.52 2.55 -
P/RPS 3.31 3.77 3.65 6.60 8.02 8.26 8.41 -46.32%
P/EPS -771.43 -31.04 -75.84 3,600.00 186.44 59.15 58.49 -
EY -0.13 -3.22 -1.32 0.03 0.54 1.69 1.71 -
DY 0.00 0.00 0.00 0.00 0.00 2.98 0.00 -
P/NAPS 0.64 0.62 0.79 1.25 1.22 1.41 1.46 -42.32%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 24/02/06 22/11/05 29/08/05 24/05/05 25/02/05 26/11/04 -
Price 1.05 1.03 1.30 1.90 1.85 2.31 2.70 -
P/RPS 3.22 3.74 3.51 5.81 6.75 7.57 8.90 -49.25%
P/EPS -750.00 -30.75 -73.03 3,166.67 156.78 54.23 61.93 -
EY -0.13 -3.25 -1.37 0.03 0.64 1.84 1.61 -
DY 0.00 0.00 0.00 0.00 0.00 3.25 0.00 -
P/NAPS 0.63 0.61 0.76 1.10 1.03 1.29 1.54 -44.92%

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