[MIECO] YoY Cumulative Quarter 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- -143.59%
YoY- -105.27%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 304,068 257,606 244,939 201,019 172,573 138,029 124,963 15.95%
PBT -11,193 -3,912 8,659 2,848 28,115 25,200 23,325 -
Tax 2,842 1,271 -3,378 -3,984 -6,575 -1,134 -1,016 -
NP -8,351 -2,641 5,281 -1,136 21,540 24,066 22,309 -
-
NP to SH -8,351 -2,641 5,281 -1,136 21,540 24,066 22,309 -
-
Tax Rate - - 39.01% 139.89% 23.39% 4.50% 4.36% -
Total Cost 312,419 260,247 239,658 202,155 151,033 113,963 102,654 20.36%
-
Net Worth 350,406 352,133 357,677 359,733 367,397 340,199 210,090 8.89%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 350,406 352,133 357,677 359,733 367,397 340,199 210,090 8.89%
NOSH 209,824 209,603 210,398 210,370 209,941 209,999 210,090 -0.02%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -2.75% -1.03% 2.16% -0.57% 12.48% 17.44% 17.85% -
ROE -2.38% -0.75% 1.48% -0.32% 5.86% 7.07% 10.62% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 144.92 122.90 116.42 95.55 82.20 65.73 59.48 15.98%
EPS -3.98 -1.26 2.51 -0.54 10.26 11.46 10.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.68 1.70 1.71 1.75 1.62 1.00 8.91%
Adjusted Per Share Value based on latest NOSH - 210,224
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 30.41 25.76 24.49 20.10 17.26 13.80 12.50 15.95%
EPS -0.84 -0.26 0.53 -0.11 2.15 2.41 2.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3504 0.3521 0.3577 0.3597 0.3674 0.3402 0.2101 8.89%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.32 0.90 0.94 1.35 2.55 1.94 1.04 -
P/RPS 0.22 0.73 0.81 1.41 3.10 2.95 1.75 -29.19%
P/EPS -8.04 -71.43 37.45 -250.00 24.85 16.93 9.79 -
EY -12.44 -1.40 2.67 -0.40 4.02 5.91 10.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.54 0.55 0.79 1.46 1.20 1.04 -24.65%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 21/11/08 26/11/07 17/11/06 22/11/05 26/11/04 28/11/03 21/11/02 -
Price 0.24 0.82 1.17 1.30 2.70 2.02 1.04 -
P/RPS 0.17 0.67 1.01 1.36 3.28 3.07 1.75 -32.17%
P/EPS -6.03 -65.08 46.61 -240.74 26.32 17.63 9.79 -
EY -16.58 -1.54 2.15 -0.42 3.80 5.67 10.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.49 0.69 0.76 1.54 1.25 1.04 -28.38%

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