[MIECO] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 990.07%
YoY- -0.27%
Quarter Report
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 90,836 195,522 173,022 154,115 123,171 108,845 84,953 1.12%
PBT -19,870 -9,990 -7,356 4,736 7,579 16,654 14,601 -
Tax 3,276 2,437 1,573 -2,137 -4,973 -4,275 -284 -
NP -16,594 -7,553 -5,783 2,599 2,606 12,379 14,317 -
-
NP to SH -16,594 -7,553 -5,783 2,599 2,606 12,379 14,317 -
-
Tax Rate - - - 45.12% 65.62% 25.67% 1.95% -
Total Cost 107,430 203,075 178,805 151,516 120,565 96,466 70,636 7.23%
-
Net Worth 315,075 457,879 350,471 354,218 363,579 357,288 329,584 -0.74%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 315,075 457,879 350,471 354,218 363,579 357,288 329,584 -0.74%
NOSH 210,050 210,036 209,863 209,596 210,161 210,169 209,926 0.00%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -18.27% -3.86% -3.34% 1.69% 2.12% 11.37% 16.85% -
ROE -5.27% -1.65% -1.65% 0.73% 0.72% 3.46% 4.34% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 43.24 93.09 82.45 73.53 58.61 51.79 40.47 1.10%
EPS -7.90 -3.60 -2.75 1.24 1.24 5.89 6.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 2.18 1.67 1.69 1.73 1.70 1.57 -0.75%
Adjusted Per Share Value based on latest NOSH - 209,492
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 9.08 19.55 17.30 15.41 12.32 10.88 8.50 1.10%
EPS -1.66 -0.76 -0.58 0.26 0.26 1.24 1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3151 0.4579 0.3505 0.3542 0.3636 0.3573 0.3296 -0.74%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.30 0.45 1.02 1.09 2.16 2.77 1.29 -
P/RPS 0.69 0.48 1.24 1.48 3.69 5.35 3.19 -22.50%
P/EPS -3.80 -12.51 -37.02 87.90 174.19 47.03 18.91 -
EY -26.33 -7.99 -2.70 1.14 0.57 2.13 5.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.21 0.61 0.64 1.25 1.63 0.82 -20.93%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 10/08/09 22/08/08 24/08/07 28/08/06 29/08/05 20/08/04 25/08/03 -
Price 0.36 0.40 0.88 0.99 1.90 2.42 1.79 -
P/RPS 0.83 0.43 1.07 1.35 3.24 4.67 4.42 -24.30%
P/EPS -4.56 -11.12 -31.93 79.84 153.23 41.09 26.25 -
EY -21.94 -8.99 -3.13 1.25 0.65 2.43 3.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.18 0.53 0.59 1.10 1.42 1.14 -22.85%

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