[MIECO] QoQ Cumulative 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- -9.49%
YoY- -117.55%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 87,119 42,444 185,739 137,956 90,836 44,787 370,216 -61.98%
PBT 2,471 1,449 -16,516 -18,752 -19,870 -20,118 -36,261 -
Tax -15 -13 1,837 584 3,276 -2,530 8,308 -
NP 2,456 1,436 -14,679 -18,168 -16,594 -22,648 -27,953 -
-
NP to SH 2,456 1,436 -14,679 -18,168 -16,594 -22,648 -27,953 -
-
Tax Rate 0.61% 0.90% - - - - - -
Total Cost 84,663 41,008 200,418 156,124 107,430 67,435 398,169 -64.47%
-
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 0.77% 0.45% -4.63% -5.81% -5.27% -7.33% -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 41.50 20.10 88.45 65.68 43.24 21.32 176.32 -61.97%
EPS 1.17 0.68 -6.99 -8.65 -7.90 -10.78 -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 8.71 4.24 18.57 13.80 9.08 4.48 37.02 -61.98%
EPS 0.25 0.14 -1.47 -1.82 -1.66 -2.26 -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 0.92 2.34 0.46 0.61 0.69 1.31 0.14 252.04%
P/EPS 32.48 69.12 -5.87 -4.62 -3.80 -2.60 -1.88 -
EY 3.08 1.45 -17.05 -21.62 -26.33 -38.50 -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 1.86 1.99 0.62 0.76 0.83 1.50 0.12 524.79%
P/EPS 65.81 58.82 -7.87 -5.78 -4.56 -2.97 -1.65 -
EY 1.52 1.70 -12.71 -17.30 -21.94 -33.69 -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