Highlights

[MIECO] QoQ Quarter Result on 2012-12-31 [#4]

Stock [MIECO]: MIECO CHIPBOARD BHD
Announcement Date 22-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     179.09%    YoY -     46.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 74,139 76,470 66,279 71,418 78,836 83,743 73,694 0.40%
  QoQ % -3.05% 15.38% -7.20% -9.41% -5.86% 13.64% -
  Horiz. % 100.60% 103.77% 89.94% 96.91% 106.98% 113.64% 100.00%
PBT -3,779 -5,672 -8,059 -727 -1,860 -4,569 -1,827 62.27%
  QoQ % 33.37% 29.62% -1,008.53% 60.91% 59.29% -150.08% -
  Horiz. % 206.84% 310.45% 441.11% 39.79% 101.81% 250.08% 100.00%
Tax 57 902 2,149 2,232 -43 -120 -87 -
  QoQ % -93.68% -58.03% -3.72% 5,290.70% 64.17% -37.93% -
  Horiz. % -65.52% -1,036.78% -2,470.11% -2,565.52% 49.43% 137.93% 100.00%
NP -3,722 -4,770 -5,910 1,505 -1,903 -4,689 -1,914 55.73%
  QoQ % 21.97% 19.29% -492.69% 179.09% 59.42% -144.98% -
  Horiz. % 194.46% 249.22% 308.78% -78.63% 99.43% 244.98% 100.00%
NP to SH -3,722 -4,770 -5,910 1,505 -1,903 -4,689 -1,914 55.73%
  QoQ % 21.97% 19.29% -492.69% 179.09% 59.42% -144.98% -
  Horiz. % 194.46% 249.22% 308.78% -78.63% 99.43% 244.98% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 77,861 81,240 72,189 69,913 80,739 88,432 75,608 1.98%
  QoQ % -4.16% 12.54% 3.26% -13.41% -8.70% 16.96% -
  Horiz. % 102.98% 107.45% 95.48% 92.47% 106.79% 116.96% 100.00%
Net Worth 304,909 308,894 313,377 209,156 315,772 319,608 323,907 -3.95%
  QoQ % -1.29% -1.43% 49.83% -33.76% -1.20% -1.33% -
  Horiz. % 94.13% 95.36% 96.75% 64.57% 97.49% 98.67% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 304,909 308,894 313,377 209,156 315,772 319,608 323,907 -3.95%
  QoQ % -1.29% -1.43% 49.83% -33.76% -1.20% -1.33% -
  Horiz. % 94.13% 95.36% 96.75% 64.57% 97.49% 98.67% 100.00%
NOSH 210,282 210,132 210,320 209,156 209,120 210,269 210,329 -0.01%
  QoQ % 0.07% -0.09% 0.56% 0.02% -0.55% -0.03% -
  Horiz. % 99.98% 99.91% 100.00% 99.44% 99.43% 99.97% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -5.02 % -6.24 % -8.92 % 2.11 % -2.41 % -5.60 % -2.60 % 54.99%
  QoQ % 19.55% 30.04% -522.75% 187.55% 56.96% -115.38% -
  Horiz. % 193.08% 240.00% 343.08% -81.15% 92.69% 215.38% 100.00%
ROE -1.22 % -1.54 % -1.89 % 0.72 % -0.60 % -1.47 % -0.59 % 62.24%
  QoQ % 20.78% 18.52% -362.50% 220.00% 59.18% -149.15% -
  Horiz. % 206.78% 261.02% 320.34% -122.03% 101.69% 249.15% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 35.26 36.39 31.51 34.15 37.70 39.83 35.04 0.42%
  QoQ % -3.11% 15.49% -7.73% -9.42% -5.35% 13.67% -
  Horiz. % 100.63% 103.85% 89.93% 97.46% 107.59% 113.67% 100.00%
EPS -1.77 -2.27 -2.81 0.72 -0.91 -2.23 -0.91 55.76%
  QoQ % 22.03% 19.22% -490.28% 179.12% 59.19% -145.05% -
  Horiz. % 194.51% 249.45% 308.79% -79.12% 100.00% 245.05% 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 1.4500 1.4700 1.4900 1.0000 1.5100 1.5200 1.5400 -3.93%
  QoQ % -1.36% -1.34% 49.00% -33.77% -0.66% -1.30% -
  Horiz. % 94.16% 95.45% 96.75% 64.94% 98.05% 98.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 525,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 14.12 14.57 12.62 13.60 15.02 15.95 14.04 0.38%
  QoQ % -3.09% 15.45% -7.21% -9.45% -5.83% 13.60% -
  Horiz. % 100.57% 103.77% 89.89% 96.87% 106.98% 113.60% 100.00%
EPS -0.71 -0.91 -1.13 0.29 -0.36 -0.89 -0.36 57.20%
  QoQ % 21.98% 19.47% -489.66% 180.56% 59.55% -147.22% -
  Horiz. % 197.22% 252.78% 313.89% -80.56% 100.00% 247.22% 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 0.5808 0.5884 0.5969 0.3984 0.6015 0.6088 0.6170 -3.95%
  QoQ % -1.29% -1.42% 49.82% -33.77% -1.20% -1.33% -
  Horiz. % 94.13% 95.36% 96.74% 64.57% 97.49% 98.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.3450 0.3650 0.3900 0.4400 0.3800 0.4100 0.4400 -
P/RPS 0.98 1.00 1.24 1.29 1.01 1.03 1.26 -15.41%
  QoQ % -2.00% -19.35% -3.88% 27.72% -1.94% -18.25% -
  Horiz. % 77.78% 79.37% 98.41% 102.38% 80.16% 81.75% 100.00%
P/EPS -19.49 -16.08 -13.88 61.15 -41.76 -18.39 -48.35 -45.40%
  QoQ % -21.21% -15.85% -122.70% 246.43% -127.08% 61.96% -
  Horiz. % 40.31% 33.26% 28.71% -126.47% 86.37% 38.04% 100.00%
EY -5.13 -6.22 -7.21 1.64 -2.39 -5.44 -2.07 83.03%
  QoQ % 17.52% 13.73% -539.63% 168.62% 56.07% -162.80% -
  Horiz. % 247.83% 300.48% 348.31% -79.23% 115.46% 262.80% 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 0.24 0.25 0.26 0.44 0.25 0.27 0.29 -11.84%
  QoQ % -4.00% -3.85% -40.91% 76.00% -7.41% -6.90% -
  Horiz. % 82.76% 86.21% 89.66% 151.72% 86.21% 93.10% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 23/08/13 22/05/13 22/02/13 19/11/12 27/08/12 22/05/12 -
Price 0.3500 0.3550 0.4150 0.3550 0.4100 0.4300 0.3800 -
P/RPS 0.99 0.98 1.32 1.04 1.09 1.08 1.08 -5.63%
  QoQ % 1.02% -25.76% 26.92% -4.59% 0.93% 0.00% -
  Horiz. % 91.67% 90.74% 122.22% 96.30% 100.93% 100.00% 100.00%
P/EPS -19.77 -15.64 -14.77 49.34 -45.05 -19.28 -41.76 -39.23%
  QoQ % -26.41% -5.89% -129.94% 209.52% -133.66% 53.83% -
  Horiz. % 47.34% 37.45% 35.37% -118.15% 107.88% 46.17% 100.00%
EY -5.06 -6.39 -6.77 2.03 -2.22 -5.19 -2.39 64.80%
  QoQ % 20.81% 5.61% -433.50% 191.44% 57.23% -117.15% -
  Horiz. % 211.72% 267.36% 283.26% -84.94% 92.89% 217.15% 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 0.24 0.24 0.28 0.36 0.27 0.28 0.25 -2.68%
  QoQ % 0.00% -14.29% -22.22% 33.33% -3.57% 12.00% -
  Horiz. % 96.00% 96.00% 112.00% 144.00% 108.00% 112.00% 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