[MIECO] YoY Annualized 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- -47.59%
YoY- -78.95%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 391,044 346,044 308,230 246,342 217,690 169,906 159,804 16.06%
PBT -19,980 -14,712 9,472 15,158 33,308 29,202 28,592 -
Tax 4,874 3,146 -4,274 -9,946 -8,550 -568 -5,618 -
NP -15,106 -11,566 5,198 5,212 24,758 28,634 22,974 -
-
NP to SH -15,106 -11,566 5,198 5,212 24,758 28,634 22,974 -
-
Tax Rate - - 45.12% 65.62% 25.67% 1.95% 19.65% -
Total Cost 406,150 357,610 303,032 241,130 192,932 141,272 136,830 19.86%
-
Net Worth 457,879 350,471 354,218 363,579 357,288 329,584 323,400 5.96%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 457,879 350,471 354,218 363,579 357,288 329,584 323,400 5.96%
NOSH 210,036 209,863 209,596 210,161 210,169 209,926 210,000 0.00%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin -3.86% -3.34% 1.69% 2.12% 11.37% 16.85% 14.38% -
ROE -3.30% -3.30% 1.47% 1.43% 6.93% 8.69% 7.10% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 186.18 164.89 147.06 117.22 103.58 80.94 76.10 16.06%
EPS -7.20 -5.50 2.48 2.48 11.78 13.64 10.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 1.67 1.69 1.73 1.70 1.57 1.54 5.95%
Adjusted Per Share Value based on latest NOSH - 200,000
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 39.10 34.60 30.82 24.63 21.77 16.99 15.98 16.06%
EPS -1.51 -1.16 0.52 0.52 2.48 2.86 2.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4579 0.3505 0.3542 0.3636 0.3573 0.3296 0.3234 5.96%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.45 1.02 1.09 2.16 2.77 1.29 1.18 -
P/RPS 0.24 0.62 0.74 1.84 2.67 1.59 1.55 -26.70%
P/EPS -6.26 -18.51 43.95 87.10 23.51 9.46 10.79 -
EY -15.98 -5.40 2.28 1.15 4.25 10.57 9.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.61 0.64 1.25 1.63 0.82 0.77 -19.45%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 22/08/08 24/08/07 28/08/06 29/08/05 20/08/04 25/08/03 15/08/02 -
Price 0.40 0.88 0.99 1.90 2.42 1.79 1.16 -
P/RPS 0.21 0.53 0.67 1.62 2.34 2.21 1.52 -28.07%
P/EPS -5.56 -15.97 39.92 76.61 20.54 13.12 10.60 -
EY -17.98 -6.26 2.51 1.31 4.87 7.62 9.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.53 0.59 1.10 1.42 1.14 0.75 -21.15%

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