[MIECO] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 7.15%
YoY- 30.73%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 314,874 294,776 301,221 288,265 289,652 261,148 174,208 48.43%
PBT -12,792 -7,308 6,461 6,622 5,308 -5,612 1,645 -
Tax -414 -348 -36 576 1,410 -24 -29 489.43%
NP -13,206 -7,656 6,425 7,198 6,718 -5,636 1,616 -
-
NP to SH -13,206 -7,656 6,425 7,198 6,718 -5,636 1,616 -
-
Tax Rate - - 0.56% -8.70% -26.56% - 1.76% -
Total Cost 328,080 302,432 294,796 281,066 282,934 266,784 172,592 53.51%
-
Net Worth 319,635 323,907 325,449 323,519 321,204 317,550 319,002 0.13%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 319,635 323,907 325,449 323,519 321,204 317,550 319,002 0.13%
NOSH 210,286 210,329 209,967 210,077 209,937 210,298 209,870 0.13%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -4.19% -2.60% 2.13% 2.50% 2.32% -2.16% 0.93% -
ROE -4.13% -2.36% 1.97% 2.23% 2.09% -1.77% 0.51% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 149.74 140.15 143.46 137.22 137.97 124.18 83.01 48.23%
EPS -6.28 -3.64 3.06 3.43 3.20 -2.68 0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.54 1.55 1.54 1.53 1.51 1.52 0.00%
Adjusted Per Share Value based on latest NOSH - 210,309
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 31.49 29.48 30.12 28.83 28.97 26.11 17.42 48.44%
EPS -1.32 -0.77 0.64 0.72 0.67 -0.56 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3196 0.3239 0.3254 0.3235 0.3212 0.3176 0.319 0.12%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.41 0.44 0.43 0.35 0.58 0.78 0.57 -
P/RPS 0.27 0.31 0.30 0.26 0.42 0.63 0.69 -46.53%
P/EPS -6.53 -12.09 14.05 10.21 18.13 -29.10 74.03 -
EY -15.32 -8.27 7.12 9.79 5.52 -3.44 1.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.28 0.23 0.38 0.52 0.38 -20.39%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 22/05/12 21/02/12 22/11/11 23/08/11 24/05/11 28/02/11 -
Price 0.43 0.38 0.49 0.44 0.44 0.62 0.52 -
P/RPS 0.29 0.27 0.34 0.32 0.32 0.50 0.63 -40.41%
P/EPS -6.85 -10.44 16.01 12.84 13.75 -23.13 67.53 -
EY -14.60 -9.58 6.24 7.79 7.27 -4.32 1.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.25 0.32 0.29 0.29 0.41 0.34 -12.15%

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