[MIECO] QoQ TTM 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- -2.1%
YoY- -1011.21%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 182,022 183,396 185,739 204,104 265,530 321,006 370,216 -37.78%
PBT 5,813 5,051 -16,516 -43,820 -46,141 -51,367 -36,261 -
Tax -1,454 4,354 1,837 6,050 9,147 4,621 8,308 -
NP 4,359 9,405 -14,679 -37,770 -36,994 -46,746 -27,953 -
-
NP to SH 4,359 9,405 -14,679 -37,770 -36,994 -46,746 -27,953 -
-
Tax Rate 25.01% -86.20% - - - - - -
Total Cost 177,663 173,991 200,418 241,874 302,524 367,752 398,169 -41.69%
-
Net Worth 319,200 320,988 317,372 312,701 315,312 308,836 336,092 -3.38%
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 319,200 320,988 317,372 312,701 315,312 308,836 336,092 -3.38%
NOSH 210,000 211,176 210,180 209,866 210,208 210,092 210,057 -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 2.39% 5.13% -7.90% -18.51% -13.93% -14.56% -7.55% -
ROE 1.37% 2.93% -4.63% -12.08% -11.73% -15.14% -8.32% -
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 86.68 86.84 88.37 97.25 126.32 152.79 176.24 -37.77%
EPS 2.08 4.45 -6.98 -18.00 -17.60 -22.25 -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 1.60 -3.37%
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 18.20 18.34 18.57 20.41 26.55 32.10 37.02 -37.79%
EPS 0.44 0.94 -1.47 -3.78 -3.70 -4.67 -2.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3192 0.321 0.3174 0.3127 0.3153 0.3088 0.3361 -3.39%
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 0.44 0.54 0.46 0.41 0.24 0.18 0.14 115.01%
P/EPS 18.31 10.55 -5.87 -2.22 -1.70 -1.26 -1.88 -
EY 5.46 9.48 -17.03 -44.99 -58.66 -79.46 -53.23 -
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 0.89 0.46 0.62 0.51 0.28 0.21 0.12 281.70%
P/EPS 37.10 8.98 -7.88 -2.78 -2.05 -1.44 -1.65 -
EY 2.70 11.13 -12.70 -35.99 -48.89 -69.53 -60.49 -
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