[MIECO] YoY 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- 14.12%
YoY- 11.7%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 90,824 77,848 63,728 53,076 45,205 34,172 43,594 13.00%
PBT 3,923 -4,731 11,461 10,599 9,029 4,248 8,090 -11.35%
Tax -1,241 989 -2,300 -850 -301 1,998 -4,794 -20.15%
NP 2,682 -3,742 9,161 9,749 8,728 6,246 3,296 -3.37%
-
NP to SH 2,682 -3,742 9,161 9,749 8,728 6,246 3,296 -3.37%
-
Tax Rate 31.63% - 20.07% 8.02% 3.33% -47.03% 59.26% -
Total Cost 88,142 81,590 54,567 43,327 36,477 27,926 40,298 13.92%
-
Net Worth 356,203 359,484 367,700 340,374 210,238 315,454 308,606 2.41%
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 356,203 359,484 367,700 340,374 210,238 315,454 308,606 2.41%
NOSH 209,531 210,224 210,114 210,107 210,238 210,303 209,936 -0.03%
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 2.95% -4.81% 14.38% 18.37% 19.31% 18.28% 7.56% -
ROE 0.75% -1.04% 2.49% 2.86% 4.15% 1.98% 1.07% -
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 43.35 37.03 30.33 25.26 21.50 16.25 20.77 13.04%
EPS 1.28 -1.78 4.36 4.64 4.16 2.97 1.57 -3.34%
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 9.08 7.78 6.37 5.31 4.52 3.42 4.36 12.99%
EPS 0.27 -0.37 0.92 0.97 0.87 0.62 0.33 -3.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3562 0.3595 0.3677 0.3404 0.2102 0.3155 0.3086 2.41%
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 2.17 3.65 8.41 7.68 4.84 4.92 5.30 -13.82%
P/EPS 73.44 -75.84 58.49 41.81 25.05 26.94 70.06 0.78%
EY 1.36 -1.32 1.71 2.39 3.99 3.71 1.43 -0.83%
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 2.70 3.51 8.90 8.00 4.84 5.05 5.01 -9.78%
P/EPS 91.41 -73.03 61.93 43.53 25.05 27.61 66.24 5.51%
EY 1.09 -1.37 1.61 2.30 3.99 3.62 1.51 -5.28%
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