[MIECO] YoY Quarter Result on 30-Jun-2009 [#2]

Stock

[MIECO] MIECO CHIPBOARD BHD

Announcement Date

10-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 126.73%

YoY- 263.71%

Quarter Report

MIECO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Quarter Result
Revenue	83,743	79,539	44,675	46,049	101,525	77,965	86,135	-0.46%
YoY %	5.29%	78.04%	-2.98%	-54.64%	30.22%	-9.49%	-	-
Horiz. %	97.22%	92.34%	51.87%	53.46%	117.87%	90.51%	100.00%	-
PBT	-4,569	4,057	1,010	248	-4,978	-7,663	4,519	-
YoY %	-212.62%	301.68%	307.26%	104.98%	35.04%	-269.57%	-	-
Horiz. %	-101.11%	89.78%	22.35%	5.49%	-110.16%	-169.57%	100.00%	-
Tax	-120	711	-2	5,806	1,280	1,686	-1,628	-35.22%
YoY %	-116.88%	35,650.00%	-100.03%	353.59%	-24.08%	203.56%	-	-
Horiz. %	7.37%	-43.67%	0.12%	-356.63%	-78.62%	-103.56%	100.00%	-
NP	-4,689	4,768	1,008	6,054	-3,698	-5,977	2,891	-
YoY %	-198.34%	373.02%	-83.35%	263.71%	38.13%	-306.75%	-	-
Horiz. %	-162.19%	164.93%	34.87%	209.41%	-127.91%	-206.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-4,689	4,768	1,008	6,054	-3,698	-5,977	2,891	-
YoY %	-198.34%	373.02%	-83.35%	263.71%	38.13%	-306.75%	-	-
Horiz. %	-162.19%	164.93%	34.87%	209.41%	-127.91%	-206.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-17.53%	0.20%	-2,341.13%	-	-	36.03%	-
YoY %	-	-8,865.00%	100.01%	0.00%	-	-	-	-
Horiz. %	-	-48.65%	0.56%	-6,497.72%	-	-	100.00%	-
Total Cost	88,432	74,771	43,667	39,995	105,223	83,942	83,244	1.01%
YoY %	18.27%	71.23%	9.18%	-61.99%	25.35%	0.84%	-	-
Horiz. %	106.23%	89.82%	52.46%	48.05%	126.40%	100.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	319,608	321,367	319,200	315,312	457,989	351,046	354,042	-1.68%
YoY %	-0.55%	0.68%	1.23%	-31.15%	30.46%	-0.85%	-	-
Horiz. %	90.27%	90.77%	90.16%	89.06%	129.36%	99.15%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	319,608	321,367	319,200	315,312	457,989	351,046	354,042	-1.68%
YoY %	-0.55%	0.68%	1.23%	-31.15%	30.46%	-0.85%	-	-
Horiz. %	90.27%	90.77%	90.16%	89.06%	129.36%	99.15%	100.00%	-
NOSH	210,269	210,044	210,000	210,208	210,086	210,207	209,492	0.06%
YoY %	0.11%	0.02%	-0.10%	0.06%	-0.06%	0.34%	-	-
Horiz. %	100.37%	100.26%	100.24%	100.34%	100.28%	100.34%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	-5.60%	5.99%	2.26%	13.15%	-3.64%	-7.67%	3.36%	-
YoY %	-193.49%	165.04%	-82.81%	461.26%	52.54%	-328.27%	-	-
Horiz. %	-166.67%	178.27%	67.26%	391.37%	-108.33%	-228.27%	100.00%	-
ROE	-1.47%	1.48%	0.32%	1.92%	-0.81%	-1.70%	0.82%	-
YoY %	-199.32%	362.50%	-83.33%	337.04%	52.35%	-307.32%	-	-
Horiz. %	-179.27%	180.49%	39.02%	234.15%	-98.78%	-207.32%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	39.83	37.87	21.27	21.91	48.33	37.09	41.12	-0.52%
YoY %	5.18%	78.04%	-2.92%	-54.67%	30.30%	-9.80%	-	-
Horiz. %	96.86%	92.10%	51.73%	53.28%	117.53%	90.20%	100.00%	-
EPS	-2.23	2.27	0.48	2.88	-1.76	-2.85	1.38	-
YoY %	-198.24%	372.92%	-83.33%	263.64%	38.25%	-306.52%	-	-
Horiz. %	-161.59%	164.49%	34.78%	208.70%	-127.54%	-206.52%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.52	1.53	1.52	1.50	2.18	1.67	1.69	-1.74%
YoY %	-0.65%	0.66%	1.33%	-31.19%	30.54%	-1.18%	-	-
Horiz. %	89.94%	90.53%	89.94%	88.76%	128.99%	98.82%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 210,208
RPS	8.37	7.95	4.47	4.60	10.15	7.80	8.61	-0.46%
YoY %	5.28%	77.85%	-2.83%	-54.68%	30.13%	-9.41%	-	-
Horiz. %	97.21%	92.33%	51.92%	53.43%	117.89%	90.59%	100.00%	-
EPS	-0.47	0.48	0.10	0.61	-0.37	-0.60	0.29	-
YoY %	-197.92%	380.00%	-83.61%	264.86%	38.33%	-306.90%	-	-
Horiz. %	-162.07%	165.52%	34.48%	210.34%	-127.59%	-206.90%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.3196	0.3214	0.3192	0.3153	0.458	0.351	0.354	-1.68%
YoY %	-0.56%	0.69%	1.24%	-31.16%	30.48%	-0.85%	-	-
Horiz. %	90.28%	90.79%	90.17%	89.07%	129.38%	99.15%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	0.41	0.58	0.38	0.30	0.45	1.02	1.09	-
P/RPS	1.03	1.53	1.79	1.37	0.93	2.75	2.65	-14.56%
YoY %	-32.68%	-14.53%	30.66%	47.31%	-66.18%	3.77%	-	-
Horiz. %	38.87%	57.74%	67.55%	51.70%	35.09%	103.77%	100.00%	-
P/EPS	-18.39	25.55	79.17	10.42	-25.56	-35.87	78.99	-
YoY %	-171.98%	-67.73%	659.79%	140.77%	28.74%	-145.41%	-	-
Horiz. %	-23.28%	32.35%	100.23%	13.19%	-32.36%	-45.41%	100.00%	-
EY	-5.44	3.91	1.26	9.60	-3.91	-2.79	1.27	-
YoY %	-239.13%	210.32%	-86.88%	345.52%	-40.14%	-319.69%	-	-
Horiz. %	-428.35%	307.87%	99.21%	755.91%	-307.87%	-219.69%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.27	0.38	0.25	0.20	0.21	0.61	0.64	-13.38%
YoY %	-28.95%	52.00%	25.00%	-4.76%	-65.57%	-4.69%	-	-
Horiz. %	42.19%	59.38%	39.06%	31.25%	32.81%	95.31%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	27/08/12	23/08/11	27/08/10	10/08/09	22/08/08	24/08/07	28/08/06	-
Price	0.43	0.44	0.77	0.36	0.40	0.88	0.99	-
P/RPS	1.08	1.16	3.62	1.64	0.83	2.37	2.41	-12.51%
YoY %	-6.90%	-67.96%	120.73%	97.59%	-64.98%	-1.66%	-	-
Horiz. %	44.81%	48.13%	150.21%	68.05%	34.44%	98.34%	100.00%	-
P/EPS	-19.28	19.38	160.42	12.50	-22.72	-30.95	71.74	-
YoY %	-199.48%	-87.92%	1,183.36%	155.02%	26.59%	-143.14%	-	-
Horiz. %	-26.87%	27.01%	223.61%	17.42%	-31.67%	-43.14%	100.00%	-
EY	-5.19	5.16	0.62	8.00	-4.40	-3.23	1.39	-
YoY %	-200.58%	732.26%	-92.25%	281.82%	-36.22%	-332.37%	-	-
Horiz. %	-373.38%	371.22%	44.60%	575.54%	-316.55%	-232.37%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.28	0.29	0.51	0.24	0.18	0.53	0.59	-11.67%
YoY %	-3.45%	-43.14%	112.50%	33.33%	-66.04%	-10.17%	-	-
Horiz. %	47.46%	49.15%	86.44%	40.68%	30.51%	89.83%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos