[MIECO] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -7.85%
YoY- 11.3%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 349,331 289,930 250,982 206,211 169,736 150,677 146,901 15.52%
PBT -2,062 -9,266 29,343 31,685 27,162 25,343 23,227 -
Tax 175 1,081 -8,628 -1,852 -359 -264 -10,731 -
NP -1,887 -8,185 20,715 29,833 26,803 25,079 12,496 -
-
NP to SH -1,887 -8,185 20,715 29,833 26,803 25,079 11,870 -
-
Tax Rate - - 29.40% 5.85% 1.32% 1.04% 46.20% -
Total Cost 351,218 298,115 230,267 176,378 142,933 125,598 134,405 17.35%
-
Net Worth 351,046 354,042 346,000 356,762 329,545 209,700 308,634 2.16%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 2,093 - 15,753 15,745 10,497 7,362 7,303 -18.79%
Div Payout % 0.00% - 76.05% 52.78% 39.16% 29.36% 61.53% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 351,046 354,042 346,000 356,762 329,545 209,700 308,634 2.16%
NOSH 210,207 209,492 200,000 209,860 209,901 209,700 209,955 0.01%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -0.54% -2.82% 8.25% 14.47% 15.79% 16.64% 8.51% -
ROE -0.54% -2.31% 5.99% 8.36% 8.13% 11.96% 3.85% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 166.18 138.40 125.49 98.26 80.86 71.85 69.97 15.50%
EPS -0.90 -3.91 10.36 14.22 12.77 11.96 5.65 -
DPS 1.00 0.00 7.88 7.50 5.00 3.50 3.50 -18.83%
NAPS 1.67 1.69 1.73 1.70 1.57 1.00 1.47 2.14%
Adjusted Per Share Value based on latest NOSH - 209,860
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 34.93 28.99 25.10 20.62 16.97 15.07 14.69 15.52%
EPS -0.19 -0.82 2.07 2.98 2.68 2.51 1.19 -
DPS 0.21 0.00 1.58 1.57 1.05 0.74 0.73 -18.74%
NAPS 0.351 0.354 0.346 0.3568 0.3295 0.2097 0.3086 2.16%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.02 1.09 2.16 2.77 1.29 1.18 0.89 -
P/RPS 0.61 0.79 1.72 2.82 1.60 1.64 1.27 -11.49%
P/EPS -113.63 -27.90 20.85 19.49 10.10 9.87 15.74 -
EY -0.88 -3.58 4.80 5.13 9.90 10.14 6.35 -
DY 0.98 0.00 3.65 2.71 3.88 2.97 3.93 -20.65%
P/NAPS 0.61 0.64 1.25 1.63 0.82 1.18 0.61 0.00%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 24/08/07 28/08/06 29/08/05 20/08/04 25/08/03 15/08/02 20/07/01 -
Price 0.88 0.99 1.90 2.42 1.79 1.16 1.03 -
P/RPS 0.53 0.72 1.51 2.46 2.21 1.61 1.47 -15.62%
P/EPS -98.03 -25.34 18.34 17.02 14.02 9.70 18.22 -
EY -1.02 -3.95 5.45 5.87 7.13 10.31 5.49 -
DY 1.13 0.00 4.15 3.10 2.79 3.02 3.40 -16.76%
P/NAPS 0.53 0.59 1.10 1.42 1.14 1.16 0.70 -4.52%

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