[MIECO] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -219.16%
YoY- -35.84%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 307,691 315,030 314,874 294,776 301,221 288,265 289,652 4.09%
PBT -9,190 -11,008 -12,792 -7,308 6,461 6,622 5,308 -
Tax 2,189 -333 -414 -348 -36 576 1,410 33.89%
NP -7,001 -11,341 -13,206 -7,656 6,425 7,198 6,718 -
-
NP to SH -7,001 -11,341 -13,206 -7,656 6,425 7,198 6,718 -
-
Tax Rate - - - - 0.56% -8.70% -26.56% -
Total Cost 314,692 326,371 328,080 302,432 294,796 281,066 282,934 7.31%
-
Net Worth 319,577 317,137 319,635 323,907 325,449 323,519 321,204 -0.33%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 319,577 317,137 319,635 323,907 325,449 323,519 321,204 -0.33%
NOSH 210,248 210,024 210,286 210,329 209,967 210,077 209,937 0.09%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -2.28% -3.60% -4.19% -2.60% 2.13% 2.50% 2.32% -
ROE -2.19% -3.58% -4.13% -2.36% 1.97% 2.23% 2.09% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 146.35 150.00 149.74 140.15 143.46 137.22 137.97 3.99%
EPS -3.33 -5.40 -6.28 -3.64 3.06 3.43 3.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.51 1.52 1.54 1.55 1.54 1.53 -0.43%
Adjusted Per Share Value based on latest NOSH - 210,329
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 30.77 31.50 31.49 29.48 30.12 28.83 28.97 4.08%
EPS -0.70 -1.13 -1.32 -0.77 0.64 0.72 0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3196 0.3171 0.3196 0.3239 0.3254 0.3235 0.3212 -0.33%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.44 0.38 0.41 0.44 0.43 0.35 0.58 -
P/RPS 0.30 0.25 0.27 0.31 0.30 0.26 0.42 -20.01%
P/EPS -13.21 -7.04 -6.53 -12.09 14.05 10.21 18.13 -
EY -7.57 -14.21 -15.32 -8.27 7.12 9.79 5.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.25 0.27 0.29 0.28 0.23 0.38 -16.42%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 19/11/12 27/08/12 22/05/12 21/02/12 22/11/11 23/08/11 -
Price 0.355 0.41 0.43 0.38 0.49 0.44 0.44 -
P/RPS 0.24 0.27 0.29 0.27 0.34 0.32 0.32 -17.37%
P/EPS -10.66 -7.59 -6.85 -10.44 16.01 12.84 13.75 -
EY -9.38 -13.17 -14.60 -9.58 6.24 7.79 7.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.27 0.28 0.25 0.32 0.29 0.29 -14.25%

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