[MIECO] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 27.01%
YoY- -117.55%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 174,238 169,776 185,739 183,941 181,672 179,148 370,216 -39.57%
PBT 4,942 5,796 -16,516 -25,002 -39,740 -80,472 -36,261 -
Tax -30 -52 1,837 778 6,552 -10,120 8,308 -
NP 4,912 5,744 -14,679 -24,224 -33,188 -90,592 -27,953 -
-
NP to SH 4,912 5,744 -14,679 -24,224 -33,188 -90,592 -27,953 -
-
Tax Rate 0.61% 0.90% - - - - - -
Total Cost 169,326 164,032 200,418 208,165 214,860 269,740 398,169 -43.53%
-
Net Worth 319,070 320,988 317,100 312,951 315,075 308,836 329,656 -2.15%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 319,070 320,988 317,100 312,951 315,075 308,836 329,656 -2.15%
NOSH 209,914 211,176 210,000 210,034 210,050 210,092 209,972 -0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.82% 3.38% -7.90% -13.17% -18.27% -50.57% -7.55% -
ROE 1.54% 1.79% -4.63% -7.74% -10.53% -29.33% -8.48% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 83.00 80.40 88.45 87.58 86.49 85.27 176.32 -39.57%
EPS 2.34 2.72 -6.99 -11.53 -15.80 -43.12 -13.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.52 1.51 1.49 1.50 1.47 1.57 -2.14%
Adjusted Per Share Value based on latest NOSH - 209,866
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 17.42 16.98 18.57 18.39 18.17 17.91 37.02 -39.58%
EPS 0.49 0.57 -1.47 -2.42 -3.32 -9.06 -2.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3191 0.321 0.3171 0.313 0.3151 0.3088 0.3297 -2.16%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.38 0.47 0.41 0.40 0.30 0.28 0.25 -
P/RPS 0.46 0.58 0.46 0.46 0.35 0.33 0.14 121.49%
P/EPS 16.24 17.28 -5.87 -3.47 -1.90 -0.65 -1.88 -
EY 6.16 5.79 -17.05 -28.83 -52.67 -154.00 -53.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.31 0.27 0.27 0.20 0.19 0.16 34.76%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 19/05/10 22/02/10 20/11/09 10/08/09 22/05/09 20/02/09 -
Price 0.77 0.40 0.55 0.50 0.36 0.32 0.22 -
P/RPS 0.93 0.50 0.62 0.57 0.42 0.38 0.12 293.09%
P/EPS 32.91 14.71 -7.87 -4.34 -2.28 -0.74 -1.65 -
EY 3.04 6.80 -12.71 -23.07 -43.89 -134.75 -60.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.26 0.36 0.34 0.24 0.22 0.14 137.31%

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