[MIECO] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 468.82%
YoY- 179.42%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 343,091 349,331 357,501 330,424 302,906 289,930 269,203 17.53%
PBT -2,541 -2,062 10,120 10,030 -612 -9,266 -13,513 -67.14%
Tax 1,459 175 -3,139 -3,535 -1,149 1,081 2,557 -31.18%
NP -1,082 -1,887 6,981 6,495 -1,761 -8,185 -10,956 -78.60%
-
NP to SH -1,082 -1,887 6,981 6,495 -1,761 -8,185 -10,956 -78.60%
-
Tax Rate - - 31.02% 35.24% - - - -
Total Cost 344,173 351,218 350,520 323,929 304,667 298,115 280,159 14.69%
-
Net Worth 352,901 351,046 302,100 357,920 356,203 354,042 350,399 0.47%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 2,093 2,093 2,093 2,093 - - - -
Div Payout % 0.00% 0.00% 29.98% 32.23% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 352,901 351,046 302,100 357,920 356,203 354,042 350,399 0.47%
NOSH 210,060 210,207 176,666 209,310 209,531 209,492 208,571 0.47%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -0.32% -0.54% 1.95% 1.97% -0.58% -2.82% -4.07% -
ROE -0.31% -0.54% 2.31% 1.81% -0.49% -2.31% -3.13% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 163.33 166.18 202.36 157.86 144.56 138.40 129.07 16.97%
EPS -0.52 -0.90 3.95 3.10 -0.84 -3.91 -5.25 -78.56%
DPS 1.00 1.00 1.18 1.00 0.00 0.00 0.00 -
NAPS 1.68 1.67 1.71 1.71 1.70 1.69 1.68 0.00%
Adjusted Per Share Value based on latest NOSH - 209,310
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 34.31 34.93 35.75 33.04 30.29 28.99 26.92 17.53%
EPS -0.11 -0.19 0.70 0.65 -0.18 -0.82 -1.10 -78.42%
DPS 0.21 0.21 0.21 0.21 0.00 0.00 0.00 -
NAPS 0.3529 0.351 0.3021 0.3579 0.3562 0.354 0.3504 0.47%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.90 1.02 1.11 1.17 0.94 1.09 1.08 -
P/RPS 0.55 0.61 0.55 0.74 0.65 0.79 0.84 -24.57%
P/EPS -174.73 -113.63 28.09 37.70 -111.85 -27.90 -20.56 315.90%
EY -0.57 -0.88 3.56 2.65 -0.89 -3.58 -4.86 -76.00%
DY 1.11 0.98 1.07 0.85 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.65 0.68 0.55 0.64 0.64 -10.69%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 24/08/07 25/05/07 26/02/07 17/11/06 28/08/06 26/05/06 -
Price 0.82 0.88 1.09 1.39 1.17 0.99 1.05 -
P/RPS 0.50 0.53 0.54 0.88 0.81 0.72 0.81 -27.48%
P/EPS -159.20 -98.03 27.58 44.79 -139.21 -25.34 -19.99 298.29%
EY -0.63 -1.02 3.63 2.23 -0.72 -3.95 -5.00 -74.83%
DY 1.22 1.13 1.09 0.72 0.00 0.00 0.00 -
P/NAPS 0.49 0.53 0.64 0.81 0.69 0.59 0.63 -15.41%

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