Highlights

[MIECO] QoQ Quarter Result on 2011-06-30 [#2]

Stock [MIECO]: MIECO CHIPBOARD BHD
Announcement Date 23-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     438.40%    YoY -     373.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 73,694 85,022 71,373 79,539 65,287 45,205 41,954 45.53%
  QoQ % -13.32% 19.12% -10.27% 21.83% 44.42% 7.75% -
  Horiz. % 175.65% 202.66% 170.12% 189.59% 155.62% 107.75% 100.00%
PBT -1,827 1,494 2,313 4,057 -1,403 -2,471 1,645 -
  QoQ % -222.29% -35.41% -42.99% 389.17% 43.22% -250.21% -
  Horiz. % -111.06% 90.82% 140.61% 246.63% -85.29% -150.21% 100.00%
Tax -87 -468 -273 711 -6 -43 29 -
  QoQ % 81.41% -71.43% -138.40% 11,950.00% 86.05% -248.28% -
  Horiz. % -300.00% -1,613.79% -941.38% 2,451.72% -20.69% -148.28% 100.00%
NP -1,914 1,026 2,040 4,768 -1,409 -2,514 1,674 -
  QoQ % -286.55% -49.71% -57.21% 438.40% 43.95% -250.18% -
  Horiz. % -114.34% 61.29% 121.86% 284.83% -84.17% -150.18% 100.00%
NP to SH -1,914 1,026 2,040 4,768 -1,409 -2,514 1,674 -
  QoQ % -286.55% -49.71% -57.21% 438.40% 43.95% -250.18% -
  Horiz. % -114.34% 61.29% 121.86% 284.83% -84.17% -150.18% 100.00%
Tax Rate - % 31.33 % 11.80 % -17.53 % - % - % -1.76 % -
  QoQ % 0.00% 165.51% 167.31% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -1,780.11% -670.45% 996.02% 0.00% 0.00% 100.00%
Total Cost 75,608 83,996 69,333 74,771 66,696 47,719 40,280 52.11%
  QoQ % -9.99% 21.15% -7.27% 12.11% 39.77% 18.47% -
  Horiz. % 187.71% 208.53% 172.13% 185.63% 165.58% 118.47% 100.00%
Net Worth 323,907 324,551 323,876 321,367 317,550 318,439 320,152 0.78%
  QoQ % -0.20% 0.21% 0.78% 1.20% -0.28% -0.53% -
  Horiz. % 101.17% 101.37% 101.16% 100.38% 99.19% 99.47% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 323,907 324,551 323,876 321,367 317,550 318,439 320,152 0.78%
  QoQ % -0.20% 0.21% 0.78% 1.20% -0.28% -0.53% -
  Horiz. % 101.17% 101.37% 101.16% 100.38% 99.19% 99.47% 100.00%
NOSH 210,329 209,387 210,309 210,044 210,298 209,499 209,249 0.34%
  QoQ % 0.45% -0.44% 0.13% -0.12% 0.38% 0.12% -
  Horiz. % 100.52% 100.07% 100.51% 100.38% 100.50% 100.12% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -2.60 % 1.21 % 2.86 % 5.99 % -2.16 % -5.56 % 3.99 % -
  QoQ % -314.88% -57.69% -52.25% 377.31% 61.15% -239.35% -
  Horiz. % -65.16% 30.33% 71.68% 150.13% -54.14% -139.35% 100.00%
ROE -0.59 % 0.32 % 0.63 % 1.48 % -0.44 % -0.79 % 0.52 % -
  QoQ % -284.38% -49.21% -57.43% 436.36% 44.30% -251.92% -
  Horiz. % -113.46% 61.54% 121.15% 284.62% -84.62% -151.92% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 35.04 40.61 33.94 37.87 31.04 21.58 20.05 45.04%
  QoQ % -13.72% 19.65% -10.38% 22.00% 43.84% 7.63% -
  Horiz. % 174.76% 202.54% 169.28% 188.88% 154.81% 107.63% 100.00%
EPS -0.91 0.49 0.97 2.27 -0.67 -1.20 0.80 -
  QoQ % -285.71% -49.48% -57.27% 438.81% 44.17% -250.00% -
  Horiz. % -113.75% 61.25% 121.25% 283.75% -83.75% -150.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5400 1.5500 1.5400 1.5300 1.5100 1.5200 1.5300 0.43%
  QoQ % -0.65% 0.65% 0.65% 1.32% -0.66% -0.65% -
  Horiz. % 100.65% 101.31% 100.65% 100.00% 98.69% 99.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 525,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 14.04 16.19 13.59 15.15 12.44 8.61 7.99 45.57%
  QoQ % -13.28% 19.13% -10.30% 21.78% 44.48% 7.76% -
  Horiz. % 175.72% 202.63% 170.09% 189.61% 155.69% 107.76% 100.00%
EPS -0.36 0.20 0.39 0.91 -0.27 -0.48 0.32 -
  QoQ % -280.00% -48.72% -57.14% 437.04% 43.75% -250.00% -
  Horiz. % -112.50% 62.50% 121.88% 284.38% -84.38% -150.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6170 0.6182 0.6169 0.6121 0.6049 0.6066 0.6098 0.78%
  QoQ % -0.19% 0.21% 0.78% 1.19% -0.28% -0.52% -
  Horiz. % 101.18% 101.38% 101.16% 100.38% 99.20% 99.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.4400 0.4300 0.3500 0.5800 0.7800 0.5700 0.6900 -
P/RPS 1.26 1.06 1.03 1.53 2.51 2.64 3.44 -48.78%
  QoQ % 18.87% 2.91% -32.68% -39.04% -4.92% -23.26% -
  Horiz. % 36.63% 30.81% 29.94% 44.48% 72.97% 76.74% 100.00%
P/EPS -48.35 87.76 36.08 25.55 -116.42 -47.50 86.25 -
  QoQ % -155.09% 143.24% 41.21% 121.95% -145.09% -155.07% -
  Horiz. % -56.06% 101.75% 41.83% 29.62% -134.98% -55.07% 100.00%
EY -2.07 1.14 2.77 3.91 -0.86 -2.11 1.16 -
  QoQ % -281.58% -58.84% -29.16% 554.65% 59.24% -281.90% -
  Horiz. % -178.45% 98.28% 238.79% 337.07% -74.14% -181.90% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.29 0.28 0.23 0.38 0.52 0.38 0.45 -25.37%
  QoQ % 3.57% 21.74% -39.47% -26.92% 36.84% -15.56% -
  Horiz. % 64.44% 62.22% 51.11% 84.44% 115.56% 84.44% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 22/05/12 21/02/12 22/11/11 23/08/11 24/05/11 28/02/11 16/11/10 -
Price 0.3800 0.4900 0.4400 0.4400 0.6200 0.5200 0.6000 -
P/RPS 1.08 1.21 1.30 1.16 2.00 2.41 2.99 -49.25%
  QoQ % -10.74% -6.92% 12.07% -42.00% -17.01% -19.40% -
  Horiz. % 36.12% 40.47% 43.48% 38.80% 66.89% 80.60% 100.00%
P/EPS -41.76 100.00 45.36 19.38 -92.54 -43.33 75.00 -
  QoQ % -141.76% 120.46% 134.06% 120.94% -113.57% -157.77% -
  Horiz. % -55.68% 133.33% 60.48% 25.84% -123.39% -57.77% 100.00%
EY -2.39 1.00 2.20 5.16 -1.08 -2.31 1.33 -
  QoQ % -339.00% -54.55% -57.36% 577.78% 53.25% -273.68% -
  Horiz. % -179.70% 75.19% 165.41% 387.97% -81.20% -173.68% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.25 0.32 0.29 0.29 0.41 0.34 0.39 -25.64%
  QoQ % -21.87% 10.34% 0.00% -29.27% 20.59% -12.82% -
  Horiz. % 64.10% 82.05% 74.36% 74.36% 105.13% 87.18% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

353  175  442  1232 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.79-0.07 
 SAPNRG 0.29-0.01 
 GENM 3.01+0.18 
 VS 0.71+0.055 
 PRESBHD 0.31+0.025 
 HUBLINE 0.040.00 
 SANICHI 0.06-0.005 
 ARMADA 0.15-0.005 
 HSI-C3X 0.460.00 
 MYEG 0.84+0.025 

TOP ARTICLES

1. 下跌股:威铖57仙支撑 南洋行家论股
2. THE ONLY TOP PICK AND RECESSION-PROOF STOCK, TOO HARD TO IGNORE! Winners
3. 云顶大马值得买进? 星洲日報/投資致富‧企業故事
4. V.S. Industry - Weaker 2HFY19 ahead AmInvest Research Reports
5. Evening Market Summary - 18 Dec 2018 KLSE Traders Update and Ideas
Partners & Brokers