[MIECO] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 68.09%
YoY- 7.88%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 244,939 201,019 172,573 138,029 124,963 102,882 112,687 13.80%
PBT 8,659 2,848 28,115 25,200 23,325 15,584 22,600 -14.77%
Tax -3,378 -3,984 -6,575 -1,134 -1,016 66 -5,224 -7.00%
NP 5,281 -1,136 21,540 24,066 22,309 15,650 17,376 -17.99%
-
NP to SH 5,281 -1,136 21,540 24,066 22,309 15,650 17,376 -17.99%
-
Tax Rate 39.01% 139.89% 23.39% 4.50% 4.36% -0.42% 23.12% -
Total Cost 239,658 202,155 151,033 113,963 102,654 87,232 95,311 16.60%
-
Net Worth 357,677 359,733 367,397 340,199 210,090 315,100 308,859 2.47%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 357,677 359,733 367,397 340,199 210,090 315,100 308,859 2.47%
NOSH 210,398 210,370 209,941 209,999 210,090 210,067 210,108 0.02%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.16% -0.57% 12.48% 17.44% 17.85% 15.21% 15.42% -
ROE 1.48% -0.32% 5.86% 7.07% 10.62% 4.97% 5.63% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 116.42 95.55 82.20 65.73 59.48 48.98 53.63 13.78%
EPS 2.51 -0.54 10.26 11.46 10.62 7.45 8.27 -18.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.71 1.75 1.62 1.00 1.50 1.47 2.45%
Adjusted Per Share Value based on latest NOSH - 210,107
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 24.49 20.10 17.26 13.80 12.50 10.29 11.27 13.80%
EPS 0.53 -0.11 2.15 2.41 2.23 1.57 1.74 -17.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3577 0.3597 0.3674 0.3402 0.2101 0.3151 0.3089 2.47%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.94 1.35 2.55 1.94 1.04 0.80 1.10 -
P/RPS 0.81 1.41 3.10 2.95 1.75 1.63 2.05 -14.33%
P/EPS 37.45 -250.00 24.85 16.93 9.79 10.74 13.30 18.82%
EY 2.67 -0.40 4.02 5.91 10.21 9.31 7.52 -15.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.79 1.46 1.20 1.04 0.53 0.75 -5.03%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 17/11/06 22/11/05 26/11/04 28/11/03 21/11/02 24/10/01 20/11/00 -
Price 1.17 1.30 2.70 2.02 1.04 0.82 1.04 -
P/RPS 1.01 1.36 3.28 3.07 1.75 1.67 1.94 -10.30%
P/EPS 46.61 -240.74 26.32 17.63 9.79 11.01 12.58 24.38%
EY 2.15 -0.42 3.80 5.67 10.21 9.09 7.95 -19.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.76 1.54 1.25 1.04 0.55 0.71 -0.47%

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