[MIECO] QoQ Cumulative 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- -60.87%
YoY- 111.01%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 216,199 144,826 65,287 174,208 129,073 87,119 42,444 195.75%
PBT 4,967 2,654 -1,403 1,645 4,116 2,471 1,449 127.17%
Tax 432 705 -6 -29 14 -15 -13 -
NP 5,399 3,359 -1,409 1,616 4,130 2,456 1,436 141.59%
-
NP to SH 5,399 3,359 -1,409 1,616 4,130 2,456 1,436 141.59%
-
Tax Rate -8.70% -26.56% - 1.76% -0.34% 0.61% 0.90% -
Total Cost 210,800 141,467 66,696 172,592 124,943 84,663 41,008 197.55%
-
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 1.67% 1.05% -0.44% 0.51% 1.29% 0.77% 0.45% -
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 102.91 68.99 31.04 83.01 61.57 41.50 20.10 196.76%
EPS 2.57 1.60 -0.67 0.77 1.97 1.17 0.68 142.43%
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 21.62 14.48 6.53 17.42 12.91 8.71 4.24 195.95%
EPS 0.54 0.34 -0.14 0.16 0.41 0.25 0.14 145.74%
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 0.34 0.84 2.51 0.69 1.12 0.92 2.34 -72.32%
P/EPS 13.62 36.25 -116.42 74.03 35.03 32.48 69.12 -66.10%
EY 7.34 2.76 -0.86 1.35 2.86 3.08 1.45 194.52%
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 0.43 0.64 2.00 0.63 0.97 1.86 1.99 -63.95%
P/EPS 17.12 27.50 -92.54 67.53 30.46 65.81 58.82 -56.04%
EY 5.84 3.64 -1.08 1.48 3.28 1.52 1.70 127.50%
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