[MIECO] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 14.53%
YoY- -62.07%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 313,832 309,628 301,221 261,404 231,985 197,121 174,278 48.06%
PBT -2,589 6,037 6,461 2,496 1,828 -1,219 1,633 -
Tax -948 -117 -36 389 691 -22 -29 924.54%
NP -3,537 5,920 6,425 2,885 2,519 -1,241 1,604 -
-
NP to SH -3,537 5,920 6,425 2,885 2,519 -1,241 1,604 -
-
Tax Rate - 1.94% 0.56% -15.58% -37.80% - 1.78% -
Total Cost 317,369 303,708 294,796 258,519 229,466 198,362 172,674 50.10%
-
Net Worth 319,608 323,907 324,551 323,876 321,367 317,550 318,439 0.24%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 319,608 323,907 324,551 323,876 321,367 317,550 318,439 0.24%
NOSH 210,269 210,329 209,387 210,309 210,044 210,298 209,499 0.24%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -1.13% 1.91% 2.13% 1.10% 1.09% -0.63% 0.92% -
ROE -1.11% 1.83% 1.98% 0.89% 0.78% -0.39% 0.50% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 149.25 147.21 143.86 124.30 110.45 93.73 83.19 47.70%
EPS -1.68 2.81 3.07 1.37 1.20 -0.59 0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.54 1.55 1.54 1.53 1.51 1.52 0.00%
Adjusted Per Share Value based on latest NOSH - 210,309
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 31.38 30.96 30.12 26.14 23.20 19.71 17.43 48.04%
EPS -0.35 0.59 0.64 0.29 0.25 -0.12 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3196 0.3239 0.3246 0.3239 0.3214 0.3176 0.3184 0.25%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.41 0.44 0.43 0.35 0.58 0.78 0.57 -
P/RPS 0.27 0.30 0.30 0.28 0.53 0.83 0.69 -46.53%
P/EPS -24.37 15.63 14.01 25.51 48.36 -132.18 74.45 -
EY -4.10 6.40 7.14 3.92 2.07 -0.76 1.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.28 0.23 0.38 0.52 0.38 -20.39%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 22/05/12 21/02/12 22/11/11 23/08/11 24/05/11 28/02/11 -
Price 0.43 0.38 0.49 0.44 0.44 0.62 0.52 -
P/RPS 0.29 0.26 0.34 0.35 0.40 0.66 0.63 -40.41%
P/EPS -25.56 13.50 15.97 32.07 36.69 -105.06 67.92 -
EY -3.91 7.41 6.26 3.12 2.73 -0.95 1.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.25 0.32 0.29 0.29 0.41 0.34 -12.15%

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