Highlights

[MIECO] QoQ Quarter Result on 2009-12-31 [#4]

Stock [MIECO]: MIECO CHIPBOARD BHD
Announcement Date 22-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     321.66%    YoY -     117.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 41,954 44,675 42,444 47,783 47,120 46,049 44,787 -4.26%
  QoQ % -6.09% 5.26% -11.17% 1.41% 2.33% 2.82% -
  Horiz. % 93.67% 99.75% 94.77% 106.69% 105.21% 102.82% 100.00%
PBT 1,645 1,010 1,449 2,236 1,118 248 -20,118 -
  QoQ % 62.87% -30.30% -35.20% 100.00% 350.81% 101.23% -
  Horiz. % -8.18% -5.02% -7.20% -11.11% -5.56% -1.23% 100.00%
Tax 29 -2 -13 1,253 -2,692 5,806 -2,530 -
  QoQ % 1,550.00% 84.62% -101.04% 146.55% -146.37% 329.49% -
  Horiz. % -1.15% 0.08% 0.51% -49.53% 106.40% -229.49% 100.00%
NP 1,674 1,008 1,436 3,489 -1,574 6,054 -22,648 -
  QoQ % 66.07% -29.81% -58.84% 321.66% -126.00% 126.73% -
  Horiz. % -7.39% -4.45% -6.34% -15.41% 6.95% -26.73% 100.00%
NP to SH 1,674 1,008 1,436 3,489 -1,574 6,054 -22,648 -
  QoQ % 66.07% -29.81% -58.84% 321.66% -126.00% 126.73% -
  Horiz. % -7.39% -4.45% -6.34% -15.41% 6.95% -26.73% 100.00%
Tax Rate -1.76 % 0.20 % 0.90 % -56.04 % 240.79 % -2,341.13 % - % -
  QoQ % -980.00% -77.78% 101.61% -123.27% 110.29% 0.00% -
  Horiz. % 0.08% -0.01% -0.04% 2.39% -10.29% 100.00% -
Total Cost 40,280 43,667 41,008 44,294 48,694 39,995 67,435 -29.05%
  QoQ % -7.76% 6.48% -7.42% -9.04% 21.75% -40.69% -
  Horiz. % 59.73% 64.75% 60.81% 65.68% 72.21% 59.31% 100.00%
Net Worth 320,152 319,200 320,988 317,372 312,701 315,312 308,836 2.43%
  QoQ % 0.30% -0.56% 1.14% 1.49% -0.83% 2.10% -
  Horiz. % 103.66% 103.36% 103.93% 102.76% 101.25% 102.10% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 320,152 319,200 320,988 317,372 312,701 315,312 308,836 2.43%
  QoQ % 0.30% -0.56% 1.14% 1.49% -0.83% 2.10% -
  Horiz. % 103.66% 103.36% 103.93% 102.76% 101.25% 102.10% 100.00%
NOSH 209,249 210,000 211,176 210,180 209,866 210,208 210,092 -0.27%
  QoQ % -0.36% -0.56% 0.47% 0.15% -0.16% 0.06% -
  Horiz. % 99.60% 99.96% 100.52% 100.04% 99.89% 100.06% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.99 % 2.26 % 3.38 % 7.30 % -3.34 % 13.15 % -50.57 % -
  QoQ % 76.55% -33.14% -53.70% 318.56% -125.40% 126.00% -
  Horiz. % -7.89% -4.47% -6.68% -14.44% 6.60% -26.00% 100.00%
ROE 0.52 % 0.32 % 0.45 % 1.10 % -0.50 % 1.92 % -7.33 % -
  QoQ % 62.50% -28.89% -59.09% 320.00% -126.04% 126.19% -
  Horiz. % -7.09% -4.37% -6.14% -15.01% 6.82% -26.19% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 20.05 21.27 20.10 22.73 22.45 21.91 21.32 -4.01%
  QoQ % -5.74% 5.82% -11.57% 1.25% 2.46% 2.77% -
  Horiz. % 94.04% 99.77% 94.28% 106.61% 105.30% 102.77% 100.00%
EPS 0.80 0.48 0.68 1.66 -0.75 2.88 -10.78 -
  QoQ % 66.67% -29.41% -59.04% 321.33% -126.04% 126.72% -
  Horiz. % -7.42% -4.45% -6.31% -15.40% 6.96% -26.72% 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 1.5300 1.5200 1.5200 1.5100 1.4900 1.5000 1.4700 2.70%
  QoQ % 0.66% 0.00% 0.66% 1.34% -0.67% 2.04% -
  Horiz. % 104.08% 103.40% 103.40% 102.72% 101.36% 102.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 525,000
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 7.99 8.51 8.08 9.10 8.98 8.77 8.53 -4.26%
  QoQ % -6.11% 5.32% -11.21% 1.34% 2.39% 2.81% -
  Horiz. % 93.67% 99.77% 94.72% 106.68% 105.28% 102.81% 100.00%
EPS 0.32 0.19 0.27 0.66 -0.30 1.15 -4.31 -
  QoQ % 68.42% -29.63% -59.09% 320.00% -126.09% 126.68% -
  Horiz. % -7.42% -4.41% -6.26% -15.31% 6.96% -26.68% 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 0.6098 0.6080 0.6114 0.6045 0.5956 0.6006 0.5883 2.42%
  QoQ % 0.30% -0.56% 1.14% 1.49% -0.83% 2.09% -
  Horiz. % 103.65% 103.35% 103.93% 102.75% 101.24% 102.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.6900 0.3800 0.4700 0.4100 0.4000 0.3000 0.2800 -
P/RPS 3.44 1.79 2.34 1.80 1.78 1.37 1.31 90.23%
  QoQ % 92.18% -23.50% 30.00% 1.12% 29.93% 4.58% -
  Horiz. % 262.60% 136.64% 178.63% 137.40% 135.88% 104.58% 100.00%
P/EPS 86.25 79.17 69.12 24.70 -53.33 10.42 -2.60 -
  QoQ % 8.94% 14.54% 179.84% 146.32% -611.80% 500.77% -
  Horiz. % -3,317.31% -3,045.00% -2,658.46% -950.00% 2,051.15% -400.77% 100.00%
EY 1.16 1.26 1.45 4.05 -1.87 9.60 -38.50 -
  QoQ % -7.94% -13.10% -64.20% 316.58% -119.48% 124.94% -
  Horiz. % -3.01% -3.27% -3.77% -10.52% 4.86% -24.94% 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 0.45 0.25 0.31 0.27 0.27 0.20 0.19 77.59%
  QoQ % 80.00% -19.35% 14.81% 0.00% 35.00% 5.26% -
  Horiz. % 236.84% 131.58% 163.16% 142.11% 142.11% 105.26% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 16/11/10 27/08/10 19/05/10 22/02/10 20/11/09 10/08/09 22/05/09 -
Price 0.6000 0.7700 0.4000 0.5500 0.5000 0.3600 0.3200 -
P/RPS 2.99 3.62 1.99 2.42 2.23 1.64 1.50 58.32%
  QoQ % -17.40% 81.91% -17.77% 8.52% 35.98% 9.33% -
  Horiz. % 199.33% 241.33% 132.67% 161.33% 148.67% 109.33% 100.00%
P/EPS 75.00 160.42 58.82 33.13 -66.67 12.50 -2.97 -
  QoQ % -53.25% 172.73% 77.54% 149.69% -633.36% 520.88% -
  Horiz. % -2,525.25% -5,401.35% -1,980.47% -1,115.49% 2,244.78% -420.88% 100.00%
EY 1.33 0.62 1.70 3.02 -1.50 8.00 -33.69 -
  QoQ % 114.52% -63.53% -43.71% 301.33% -118.75% 123.75% -
  Horiz. % -3.95% -1.84% -5.05% -8.96% 4.45% -23.75% 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 0.39 0.51 0.26 0.36 0.34 0.24 0.22 46.42%
  QoQ % -23.53% 96.15% -27.78% 5.88% 41.67% 9.09% -
  Horiz. % 177.27% 231.82% 118.18% 163.64% 154.55% 109.09% 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.
 


 

291  383  448  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.055+0.005 
 ARMADA 0.175-0.005 
 VC 0.085-0.01 
 HUBLINE 0.040.00 
 HSI-H4O 0.335+0.07 
 SANICHI 0.080.00 
 TIGER 0.08-0.005 
 DBE 0.030.00 
 PERMAJU 0.355-0.03 
 MYEG 0.91-0.015 
Partners & Brokers