[MIECO] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -20.97%
YoY- 105.03%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 85,485 57,967 64,083 44,290 39,578 36,906 35,176 15.94%
PBT 1,371 -9,271 10,303 4,432 3,532 4,486 4,076 -16.59%
Tax -157 2,229 -1,355 3,273 226 -216 -4,076 -41.87%
NP 1,214 -7,042 8,948 7,705 3,758 4,270 0 -
-
NP to SH 1,214 -7,042 8,948 7,705 3,758 4,270 -626 -
-
Tax Rate 11.45% - 13.15% -73.85% -6.40% 4.81% 100.00% -
Total Cost 84,271 65,009 55,135 36,585 35,820 32,636 35,176 15.66%
-
Net Worth 357,920 353,151 375,984 346,410 325,413 313,413 298,393 3.07%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 2,093 - 15,753 15,745 10,497 7,362 7,303 -18.79%
Div Payout % 172.41% - 176.06% 204.36% 279.33% 172.41% 0.00% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 357,920 353,151 375,984 346,410 325,413 313,413 298,393 3.07%
NOSH 209,310 210,208 210,046 209,945 209,944 210,344 208,666 0.05%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 1.42% -12.15% 13.96% 17.40% 9.50% 11.57% 0.00% -
ROE 0.34% -1.99% 2.38% 2.22% 1.15% 1.36% -0.21% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 40.84 27.58 30.51 21.10 18.85 17.55 16.86 15.88%
EPS 0.58 -3.35 4.26 3.67 1.79 2.03 -0.30 -
DPS 1.00 0.00 7.50 7.50 5.00 3.50 3.50 -18.83%
NAPS 1.71 1.68 1.79 1.65 1.55 1.49 1.43 3.02%
Adjusted Per Share Value based on latest NOSH - 209,945
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 8.55 5.80 6.41 4.43 3.96 3.69 3.52 15.93%
EPS 0.12 -0.70 0.89 0.77 0.38 0.43 -0.06 -
DPS 0.21 0.00 1.58 1.57 1.05 0.74 0.73 -18.74%
NAPS 0.3579 0.3532 0.376 0.3464 0.3254 0.3134 0.2984 3.07%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.17 1.04 2.52 2.20 1.10 0.93 0.86 -
P/RPS 2.86 3.77 8.26 10.43 5.84 5.30 5.10 -9.18%
P/EPS 201.72 -31.04 59.15 59.95 61.45 45.81 -286.67 -
EY 0.50 -3.22 1.69 1.67 1.63 2.18 -0.35 -
DY 0.85 0.00 2.98 3.41 4.55 3.76 4.07 -22.96%
P/NAPS 0.68 0.62 1.41 1.33 0.71 0.62 0.60 2.10%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 24/02/06 25/02/05 26/02/04 26/02/03 26/02/02 23/02/01 -
Price 1.39 1.03 2.31 2.95 1.03 1.00 0.86 -
P/RPS 3.40 3.74 7.57 13.98 5.46 5.70 5.10 -6.53%
P/EPS 239.66 -30.75 54.23 80.38 57.54 49.26 -286.67 -
EY 0.42 -3.25 1.84 1.24 1.74 2.03 -0.35 -
DY 0.72 0.00 3.25 2.54 4.85 3.50 4.07 -25.06%
P/NAPS 0.81 0.61 1.29 1.79 0.66 0.67 0.60 5.12%

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