[MIECO] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -56.94%
YoY- -11.99%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 53,076 45,752 39,201 39,578 45,205 41,589 37,996 24.93%
PBT 10,599 8,668 5,933 3,532 9,029 7,421 6,875 33.41%
Tax -850 -125 -159 226 -301 -1,109 -1,700 -36.97%
NP 9,749 8,543 5,774 3,758 8,728 6,312 5,175 52.47%
-
NP to SH 9,749 8,543 5,774 3,758 8,728 6,312 5,175 52.47%
-
Tax Rate 8.02% 1.44% 2.68% -6.40% 3.33% 14.94% 24.73% -
Total Cost 43,327 37,209 33,427 35,820 36,477 35,277 32,821 20.31%
-
Net Worth 340,374 329,545 331,742 325,413 210,238 322,939 317,652 4.70%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 10,497 - - - -
Div Payout % - - - 279.33% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 340,374 329,545 331,742 325,413 210,238 322,939 317,652 4.70%
NOSH 210,107 209,901 209,963 209,944 210,238 209,700 210,365 -0.08%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 18.37% 18.67% 14.73% 9.50% 19.31% 15.18% 13.62% -
ROE 2.86% 2.59% 1.74% 1.15% 4.15% 1.95% 1.63% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 25.26 21.80 18.67 18.85 21.50 19.83 18.06 25.04%
EPS 4.64 4.07 2.75 1.79 4.16 3.01 2.46 52.59%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.62 1.57 1.58 1.55 1.00 1.54 1.51 4.79%
Adjusted Per Share Value based on latest NOSH - 209,944
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 5.31 4.58 3.92 3.96 4.52 4.16 3.80 24.96%
EPS 0.97 0.85 0.58 0.38 0.87 0.63 0.52 51.47%
DPS 0.00 0.00 0.00 1.05 0.00 0.00 0.00 -
NAPS 0.3404 0.3295 0.3317 0.3254 0.2102 0.3229 0.3177 4.70%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.94 1.29 1.01 1.10 1.04 1.18 1.19 -
P/RPS 7.68 5.92 5.41 5.84 4.84 5.95 6.59 10.73%
P/EPS 41.81 31.70 36.73 61.45 25.05 39.20 48.37 -9.25%
EY 2.39 3.16 2.72 1.63 3.99 2.55 2.07 10.04%
DY 0.00 0.00 0.00 4.55 0.00 0.00 0.00 -
P/NAPS 1.20 0.82 0.64 0.71 1.04 0.77 0.79 32.10%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 25/08/03 13/05/03 26/02/03 21/11/02 15/08/02 23/05/02 -
Price 2.02 1.79 1.02 1.03 1.04 1.16 1.24 -
P/RPS 8.00 8.21 5.46 5.46 4.84 5.85 6.87 10.67%
P/EPS 43.53 43.98 37.09 57.54 25.05 38.54 50.41 -9.31%
EY 2.30 2.27 2.70 1.74 3.99 2.59 1.98 10.49%
DY 0.00 0.00 0.00 4.85 0.00 0.00 0.00 -
P/NAPS 1.25 1.14 0.65 0.66 1.04 0.75 0.82 32.41%

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