[MIECO] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -70.65%
YoY- 111.01%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 288,265 289,652 261,148 174,208 172,097 174,238 169,776 42.27%
PBT 6,622 5,308 -5,612 1,645 5,488 4,942 5,796 9.27%
Tax 576 1,410 -24 -29 18 -30 -52 -
NP 7,198 6,718 -5,636 1,616 5,506 4,912 5,744 16.21%
-
NP to SH 7,198 6,718 -5,636 1,616 5,506 4,912 5,744 16.21%
-
Tax Rate -8.70% -26.56% - 1.76% -0.33% 0.61% 0.90% -
Total Cost 281,066 282,934 266,784 172,592 166,590 169,326 164,032 43.14%
-
Net Worth 323,519 321,204 317,550 319,002 320,756 319,070 320,988 0.52%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 323,519 321,204 317,550 319,002 320,756 319,070 320,988 0.52%
NOSH 210,077 209,937 210,298 209,870 209,644 209,914 211,176 -0.34%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.50% 2.32% -2.16% 0.93% 3.20% 2.82% 3.38% -
ROE 2.23% 2.09% -1.77% 0.51% 1.72% 1.54% 1.79% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 137.22 137.97 124.18 83.01 82.09 83.00 80.40 42.76%
EPS 3.43 3.20 -2.68 0.77 2.63 2.34 2.72 16.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.53 1.51 1.52 1.53 1.52 1.52 0.87%
Adjusted Per Share Value based on latest NOSH - 209,499
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 28.83 28.97 26.11 17.42 17.21 17.42 16.98 42.27%
EPS 0.72 0.67 -0.56 0.16 0.55 0.49 0.57 16.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3235 0.3212 0.3176 0.319 0.3208 0.3191 0.321 0.51%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.35 0.58 0.78 0.57 0.69 0.38 0.47 -
P/RPS 0.26 0.42 0.63 0.69 0.84 0.46 0.58 -41.39%
P/EPS 10.21 18.13 -29.10 74.03 26.27 16.24 17.28 -29.56%
EY 9.79 5.52 -3.44 1.35 3.81 6.16 5.79 41.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.38 0.52 0.38 0.45 0.25 0.31 -18.02%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 23/08/11 24/05/11 28/02/11 16/11/10 27/08/10 19/05/10 -
Price 0.44 0.44 0.62 0.52 0.60 0.77 0.40 -
P/RPS 0.32 0.32 0.50 0.63 0.73 0.93 0.50 -25.71%
P/EPS 12.84 13.75 -23.13 67.53 22.84 32.91 14.71 -8.65%
EY 7.79 7.27 -4.32 1.48 4.38 3.04 6.80 9.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.41 0.34 0.39 0.51 0.26 7.54%

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