[MIECO] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -33.97%
YoY- -141.19%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 330,424 302,906 289,930 269,203 258,986 265,102 250,982 20.06%
PBT 10,030 -612 -9,266 -13,513 -6,423 13,151 29,343 -51.01%
Tax -3,535 -1,149 1,081 2,557 -1,755 -5,339 -8,628 -44.74%
NP 6,495 -1,761 -8,185 -10,956 -8,178 7,812 20,715 -53.74%
-
NP to SH 6,495 -1,761 -8,185 -10,956 -8,178 7,812 20,715 -53.74%
-
Tax Rate 35.24% - - - - 40.60% 29.40% -
Total Cost 323,929 304,667 298,115 280,159 267,164 257,290 230,267 25.47%
-
Net Worth 357,920 356,203 354,042 350,399 353,151 359,484 346,000 2.27%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 2,093 - - - - 15,753 15,753 -73.86%
Div Payout % 32.23% - - - - 201.66% 76.05% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 357,920 356,203 354,042 350,399 353,151 359,484 346,000 2.27%
NOSH 209,310 209,531 209,492 208,571 210,208 210,224 200,000 3.07%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.97% -0.58% -2.82% -4.07% -3.16% 2.95% 8.25% -
ROE 1.81% -0.49% -2.31% -3.13% -2.32% 2.17% 5.99% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 157.86 144.56 138.40 129.07 123.20 126.10 125.49 16.48%
EPS 3.10 -0.84 -3.91 -5.25 -3.89 3.72 10.36 -55.16%
DPS 1.00 0.00 0.00 0.00 0.00 7.49 7.88 -74.65%
NAPS 1.71 1.70 1.69 1.68 1.68 1.71 1.73 -0.77%
Adjusted Per Share Value based on latest NOSH - 208,571
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 33.04 30.29 28.99 26.92 25.90 26.51 25.10 20.04%
EPS 0.65 -0.18 -0.82 -1.10 -0.82 0.78 2.07 -53.70%
DPS 0.21 0.00 0.00 0.00 0.00 1.58 1.58 -73.86%
NAPS 0.3579 0.3562 0.354 0.3504 0.3532 0.3595 0.346 2.27%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.17 0.94 1.09 1.08 1.04 1.35 2.16 -
P/RPS 0.74 0.65 0.79 0.84 0.84 1.07 1.72 -42.92%
P/EPS 37.70 -111.85 -27.90 -20.56 -26.73 36.33 20.85 48.25%
EY 2.65 -0.89 -3.58 -4.86 -3.74 2.75 4.80 -32.62%
DY 0.85 0.00 0.00 0.00 0.00 5.55 3.65 -62.04%
P/NAPS 0.68 0.55 0.64 0.64 0.62 0.79 1.25 -33.28%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 17/11/06 28/08/06 26/05/06 24/02/06 22/11/05 29/08/05 -
Price 1.39 1.17 0.99 1.05 1.03 1.30 1.90 -
P/RPS 0.88 0.81 0.72 0.81 0.84 1.03 1.51 -30.16%
P/EPS 44.79 -139.21 -25.34 -19.99 -26.48 34.98 18.34 81.05%
EY 2.23 -0.72 -3.95 -5.00 -3.78 2.86 5.45 -44.79%
DY 0.72 0.00 0.00 0.00 0.00 5.76 4.15 -68.79%
P/NAPS 0.81 0.69 0.59 0.63 0.61 0.76 1.10 -18.40%

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