[MIECO] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -20.97%
YoY- 105.03%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 63,728 59,203 49,642 44,290 53,076 45,752 39,201 38.13%
PBT 11,461 9,327 7,327 4,432 10,599 8,668 5,933 54.92%
Tax -2,300 -3,325 -950 3,273 -850 -125 -159 490.79%
NP 9,161 6,002 6,377 7,705 9,749 8,543 5,774 35.91%
-
NP to SH 9,161 6,002 6,377 7,705 9,749 8,543 5,774 35.91%
-
Tax Rate 20.07% 35.65% 12.97% -73.85% 8.02% 1.44% 2.68% -
Total Cost 54,567 53,201 43,265 36,585 43,327 37,209 33,427 38.51%
-
Net Worth 367,700 356,762 352,413 346,410 340,374 329,545 331,742 7.08%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 15,745 - - - -
Div Payout % - - - 204.36% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 367,700 356,762 352,413 346,410 340,374 329,545 331,742 7.08%
NOSH 210,114 209,860 209,769 209,945 210,107 209,901 209,963 0.04%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 14.38% 10.14% 12.85% 17.40% 18.37% 18.67% 14.73% -
ROE 2.49% 1.68% 1.81% 2.22% 2.86% 2.59% 1.74% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 30.33 28.21 23.66 21.10 25.26 21.80 18.67 38.07%
EPS 4.36 2.86 3.04 3.67 4.64 4.07 2.75 35.85%
DPS 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 1.75 1.70 1.68 1.65 1.62 1.57 1.58 7.03%
Adjusted Per Share Value based on latest NOSH - 209,945
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 6.37 5.92 4.96 4.43 5.31 4.58 3.92 38.09%
EPS 0.92 0.60 0.64 0.77 0.97 0.85 0.58 35.89%
DPS 0.00 0.00 0.00 1.57 0.00 0.00 0.00 -
NAPS 0.3677 0.3568 0.3524 0.3464 0.3404 0.3295 0.3317 7.09%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.55 2.77 2.72 2.20 1.94 1.29 1.01 -
P/RPS 8.41 9.82 11.49 10.43 7.68 5.92 5.41 34.08%
P/EPS 58.49 96.85 89.47 59.95 41.81 31.70 36.73 36.25%
EY 1.71 1.03 1.12 1.67 2.39 3.16 2.72 -26.55%
DY 0.00 0.00 0.00 3.41 0.00 0.00 0.00 -
P/NAPS 1.46 1.63 1.62 1.33 1.20 0.82 0.64 73.03%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 20/08/04 24/05/04 26/02/04 28/11/03 25/08/03 13/05/03 -
Price 2.70 2.42 2.39 2.95 2.02 1.79 1.02 -
P/RPS 8.90 8.58 10.10 13.98 8.00 8.21 5.46 38.38%
P/EPS 61.93 84.62 78.62 80.38 43.53 43.98 37.09 40.61%
EY 1.61 1.18 1.27 1.24 2.30 2.27 2.70 -29.08%
DY 0.00 0.00 0.00 2.54 0.00 0.00 0.00 -
P/NAPS 1.54 1.42 1.42 1.79 1.25 1.14 0.65 77.44%

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