[MIECO] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -62.29%
YoY- -73.29%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 289,930 269,203 258,986 265,102 250,982 244,777 236,656 14.53%
PBT -9,266 -13,513 -6,423 13,151 29,343 38,398 38,418 -
Tax 1,081 2,557 -1,755 -5,339 -8,628 -11,801 -7,930 -
NP -8,185 -10,956 -8,178 7,812 20,715 26,597 30,488 -
-
NP to SH -8,185 -10,956 -8,178 7,812 20,715 26,597 30,488 -
-
Tax Rate - - - 40.60% 29.40% 30.73% 20.64% -
Total Cost 298,115 280,159 267,164 257,290 230,267 218,180 206,168 27.95%
-
Net Worth 354,042 350,399 353,151 359,484 346,000 379,220 375,984 -3.94%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - 15,753 15,753 15,753 15,753 -
Div Payout % - - - 201.66% 76.05% 59.23% 51.67% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 354,042 350,399 353,151 359,484 346,000 379,220 375,984 -3.94%
NOSH 209,492 208,571 210,208 210,224 200,000 210,677 210,046 -0.17%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -2.82% -4.07% -3.16% 2.95% 8.25% 10.87% 12.88% -
ROE -2.31% -3.13% -2.32% 2.17% 5.99% 7.01% 8.11% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 138.40 129.07 123.20 126.10 125.49 116.19 112.67 14.74%
EPS -3.91 -5.25 -3.89 3.72 10.36 12.62 14.51 -
DPS 0.00 0.00 0.00 7.49 7.88 7.50 7.50 -
NAPS 1.69 1.68 1.68 1.71 1.73 1.80 1.79 -3.77%
Adjusted Per Share Value based on latest NOSH - 210,224
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 28.99 26.92 25.90 26.51 25.10 24.48 23.67 14.51%
EPS -0.82 -1.10 -0.82 0.78 2.07 2.66 3.05 -
DPS 0.00 0.00 0.00 1.58 1.58 1.58 1.58 -
NAPS 0.354 0.3504 0.3532 0.3595 0.346 0.3792 0.376 -3.95%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.09 1.08 1.04 1.35 2.16 2.20 2.52 -
P/RPS 0.79 0.84 0.84 1.07 1.72 1.89 2.24 -50.17%
P/EPS -27.90 -20.56 -26.73 36.33 20.85 17.43 17.36 -
EY -3.58 -4.86 -3.74 2.75 4.80 5.74 5.76 -
DY 0.00 0.00 0.00 5.55 3.65 3.41 2.98 -
P/NAPS 0.64 0.64 0.62 0.79 1.25 1.22 1.41 -41.02%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 26/05/06 24/02/06 22/11/05 29/08/05 24/05/05 25/02/05 -
Price 0.99 1.05 1.03 1.30 1.90 1.85 2.31 -
P/RPS 0.72 0.81 0.84 1.03 1.51 1.59 2.05 -50.31%
P/EPS -25.34 -19.99 -26.48 34.98 18.34 14.65 15.91 -
EY -3.95 -5.00 -3.78 2.86 5.45 6.82 6.28 -
DY 0.00 0.00 0.00 5.76 4.15 4.05 3.25 -
P/NAPS 0.59 0.63 0.61 0.76 1.10 1.03 1.29 -40.72%

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