[MIECO] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -22.12%
YoY- -30.56%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 373,872 349,331 289,930 250,982 206,211 169,736 150,677 16.33%
PBT -2,073 -2,062 -9,266 29,343 31,685 27,162 25,343 -
Tax 2,959 175 1,081 -8,628 -1,852 -359 -264 -
NP 886 -1,887 -8,185 20,715 29,833 26,803 25,079 -42.68%
-
NP to SH 886 -1,887 -8,185 20,715 29,833 26,803 25,079 -42.68%
-
Tax Rate - - - 29.40% 5.85% 1.32% 1.04% -
Total Cost 372,986 351,218 298,115 230,267 176,378 142,933 125,598 19.87%
-
Net Worth 457,989 351,046 354,042 346,000 356,762 329,545 209,700 13.89%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - 2,093 - 15,753 15,745 10,497 7,362 -
Div Payout % - 0.00% - 76.05% 52.78% 39.16% 29.36% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 457,989 351,046 354,042 346,000 356,762 329,545 209,700 13.89%
NOSH 210,086 210,207 209,492 200,000 209,860 209,901 209,700 0.03%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 0.24% -0.54% -2.82% 8.25% 14.47% 15.79% 16.64% -
ROE 0.19% -0.54% -2.31% 5.99% 8.36% 8.13% 11.96% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 177.96 166.18 138.40 125.49 98.26 80.86 71.85 16.30%
EPS 0.42 -0.90 -3.91 10.36 14.22 12.77 11.96 -42.74%
DPS 0.00 1.00 0.00 7.88 7.50 5.00 3.50 -
NAPS 2.18 1.67 1.69 1.73 1.70 1.57 1.00 13.85%
Adjusted Per Share Value based on latest NOSH - 200,000
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 37.39 34.93 28.99 25.10 20.62 16.97 15.07 16.33%
EPS 0.09 -0.19 -0.82 2.07 2.98 2.68 2.51 -42.54%
DPS 0.00 0.21 0.00 1.58 1.57 1.05 0.74 -
NAPS 0.458 0.351 0.354 0.346 0.3568 0.3295 0.2097 13.89%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.45 1.02 1.09 2.16 2.77 1.29 1.18 -
P/RPS 0.25 0.61 0.79 1.72 2.82 1.60 1.64 -26.89%
P/EPS 106.70 -113.63 -27.90 20.85 19.49 10.10 9.87 48.64%
EY 0.94 -0.88 -3.58 4.80 5.13 9.90 10.14 -32.70%
DY 0.00 0.98 0.00 3.65 2.71 3.88 2.97 -
P/NAPS 0.21 0.61 0.64 1.25 1.63 0.82 1.18 -24.98%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 22/08/08 24/08/07 28/08/06 29/08/05 20/08/04 25/08/03 15/08/02 -
Price 0.40 0.88 0.99 1.90 2.42 1.79 1.16 -
P/RPS 0.22 0.53 0.72 1.51 2.46 2.21 1.61 -28.20%
P/EPS 94.85 -98.03 -25.34 18.34 17.02 14.02 9.70 46.18%
EY 1.05 -1.02 -3.95 5.45 5.87 7.13 10.31 -31.63%
DY 0.00 1.13 0.00 4.15 3.10 2.79 3.02 -
P/NAPS 0.18 0.53 0.59 1.10 1.42 1.14 1.16 -26.67%

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