[MIECO] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 47.49%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 307,691 301,221 174,208 185,739 370,216 351,372 330,424 -1.17%
PBT -9,190 6,461 1,645 -16,516 -36,261 561 10,030 -
Tax 2,189 -36 -29 1,837 8,308 1,750 -3,535 -
NP -7,001 6,425 1,616 -14,679 -27,953 2,311 6,495 -
-
NP to SH -7,001 6,425 1,616 -14,679 -27,953 2,311 6,495 -
-
Tax Rate - 0.56% 1.76% - - -311.94% 35.24% -
Total Cost 314,692 294,796 172,592 200,418 398,169 349,061 323,929 -0.48%
-
Net Worth 319,577 325,449 319,002 317,100 329,656 359,255 359,432 -1.93%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - 2,101 -
Div Payout % - - - - - - 32.36% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 319,577 325,449 319,002 317,100 329,656 359,255 359,432 -1.93%
NOSH 210,248 209,967 209,870 210,000 209,972 210,090 210,194 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -2.28% 2.13% 0.93% -7.90% -7.55% 0.66% 1.97% -
ROE -2.19% 1.97% 0.51% -4.63% -8.48% 0.64% 1.81% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 146.35 143.46 83.01 88.45 176.32 167.25 157.20 -1.18%
EPS -3.33 3.06 0.77 -6.99 -13.31 1.10 3.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.52 1.55 1.52 1.51 1.57 1.71 1.71 -1.94%
Adjusted Per Share Value based on latest NOSH - 210,180
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 30.77 30.12 17.42 18.57 37.02 35.14 33.04 -1.17%
EPS -0.70 0.64 0.16 -1.47 -2.80 0.23 0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.21 -
NAPS 0.3196 0.3254 0.319 0.3171 0.3297 0.3593 0.3594 -1.93%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.44 0.43 0.57 0.41 0.25 0.77 1.17 -
P/RPS 0.30 0.30 0.69 0.46 0.14 0.46 0.74 -13.95%
P/EPS -13.21 14.05 74.03 -5.87 -1.88 70.00 37.86 -
EY -7.57 7.12 1.35 -17.05 -53.25 1.43 2.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.85 -
P/NAPS 0.29 0.28 0.38 0.27 0.16 0.45 0.68 -13.22%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 21/02/12 28/02/11 22/02/10 20/02/09 19/02/08 26/02/07 -
Price 0.355 0.49 0.52 0.55 0.22 0.74 1.39 -
P/RPS 0.24 0.34 0.63 0.62 0.12 0.44 0.88 -19.45%
P/EPS -10.66 16.01 67.53 -7.87 -1.65 67.27 44.98 -
EY -9.38 6.24 1.48 -12.71 -60.51 1.49 2.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.72 -
P/NAPS 0.23 0.32 0.34 0.36 0.14 0.43 0.81 -18.91%

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