[MIECO] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -7.86%
YoY- 577.03%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 307,691 321,295 313,832 309,628 301,221 261,404 231,985 20.61%
PBT -8,983 -6,762 -2,589 6,037 6,461 2,496 1,828 -
Tax 1,982 -718 -948 -117 -36 389 691 101.23%
NP -7,001 -7,480 -3,537 5,920 6,425 2,885 2,519 -
-
NP to SH -7,001 -7,480 -3,537 5,920 6,425 2,885 2,519 -
-
Tax Rate - - - 1.94% 0.56% -15.58% -37.80% -
Total Cost 314,692 328,775 317,369 303,708 294,796 258,519 229,466 23.31%
-
Net Worth 209,156 315,772 319,608 323,907 324,551 323,876 321,367 -24.80%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 209,156 315,772 319,608 323,907 324,551 323,876 321,367 -24.80%
NOSH 209,156 209,120 210,269 210,329 209,387 210,309 210,044 -0.28%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -2.28% -2.33% -1.13% 1.91% 2.13% 1.10% 1.09% -
ROE -3.35% -2.37% -1.11% 1.83% 1.98% 0.89% 0.78% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 147.11 153.64 149.25 147.21 143.86 124.30 110.45 20.95%
EPS -3.35 -3.58 -1.68 2.81 3.07 1.37 1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.51 1.52 1.54 1.55 1.54 1.53 -24.58%
Adjusted Per Share Value based on latest NOSH - 210,329
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 30.77 32.13 31.38 30.96 30.12 26.14 23.20 20.61%
EPS -0.70 -0.75 -0.35 0.59 0.64 0.29 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2092 0.3158 0.3196 0.3239 0.3246 0.3239 0.3214 -24.79%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.44 0.38 0.41 0.44 0.43 0.35 0.58 -
P/RPS 0.30 0.25 0.27 0.30 0.30 0.28 0.53 -31.45%
P/EPS -13.15 -10.62 -24.37 15.63 14.01 25.51 48.36 -
EY -7.61 -9.41 -4.10 6.40 7.14 3.92 2.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.25 0.27 0.29 0.28 0.23 0.38 10.21%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 19/11/12 27/08/12 22/05/12 21/02/12 22/11/11 23/08/11 -
Price 0.355 0.41 0.43 0.38 0.49 0.44 0.44 -
P/RPS 0.24 0.27 0.29 0.26 0.34 0.35 0.40 -28.75%
P/EPS -10.61 -11.46 -25.56 13.50 15.97 32.07 36.69 -
EY -9.43 -8.72 -3.91 7.41 6.26 3.12 2.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.27 0.28 0.25 0.32 0.29 0.29 15.42%

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